Senva ApS
CVR number: 37301612
Danmarksgade 2, 4690 Haslev
kontakt@senva.dk
tel: 77308080
www.senva.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22.81 | 416.18 | 128.91 | 305.90 | 219.36 |
| Employee benefit expenses | - 191.86 | - 462.94 | - 267.25 | - 184.88 | - 208.61 |
| EBIT | - 169.05 | -46.76 | - 138.35 | 121.02 | 10.75 |
| Other financial expenses | -1.58 | -11.06 | -17.23 | -10.23 | -0.40 |
| Exchange rate differences | 1 836.54 | ||||
| Net income from associates (fin.) | 4.23 | ||||
| Pre-tax profit | - 166.40 | -57.81 | - 155.57 | 1 947.33 | 10.35 |
| Net earnings | - 166.40 | -57.81 | - 155.57 | 1 947.33 | 10.35 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 67.06 | ||||
| Tangible assets total | 67.06 | ||||
| Participating interests | 12.50 | 12.50 | 12.50 | ||
| Investments total | 12.50 | 12.50 | 12.50 | ||
| Non-current loans receivable | 2 736.54 | 2 736.54 | |||
| Long term receivables total | 2 736.54 | 2 736.54 | |||
| Inventories total | |||||
| Current trade debtors | 6.25 | ||||
| Current owed by particip. interest comp. | 125.00 | ||||
| Prepayments and accrued income | 31.50 | ||||
| Current other receivables | 73.09 | 43.64 | 15.00 | 64.99 | |
| Short term receivables total | 6.25 | 198.09 | 43.64 | 15.00 | 96.49 |
| Cash and bank deposits | 303.51 | 93.23 | 143.53 | 126.31 | 35.64 |
| Cash and cash equivalents | 303.51 | 93.23 | 143.53 | 126.31 | 35.64 |
| Balance sheet total (assets) | 322.26 | 303.82 | 199.67 | 2 877.85 | 2 935.73 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1.22 | - 165.18 | - 222.99 | - 378.56 | 1 568.76 |
| Profit of the financial year | - 166.40 | -57.81 | - 155.57 | 1 947.33 | 10.35 |
| Shareholders equity total | - 115.18 | - 172.99 | - 328.56 | 1 618.77 | 1 629.11 |
| Non-current owed to group member | 170.51 | ||||
| Non-current other liabilities | 250.00 | 250.00 | 250.00 | ||
| Non-current deferred tax liabilities | 900.00 | 900.00 | |||
| Non-current liabilities total | 250.00 | 420.51 | 250.00 | 900.00 | 900.00 |
| Current trade creditors | 70.88 | 56.30 | 10.00 | 20.00 | 20.00 |
| Current owed to participating | 247.05 | 308.57 | 361.92 | ||
| Short-term deferred tax liabilities | 31.82 | ||||
| Other non-interest bearing current liabilities | 84.73 | 21.18 | 30.52 | 24.70 | |
| Current liabilities total | 187.44 | 56.30 | 278.23 | 359.09 | 406.62 |
| Balance sheet total (liabilities) | 322.26 | 303.82 | 199.67 | 2 877.85 | 2 935.73 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.