FISCHER PURE NATURE ApS
CVR number: 31087473
Danstrupvej 27 D, Danstrup 3480 Fredensborg
peter@fischer-pure-nature.dk
tel: 86485500
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 382.56 | 1 686.01 | 1 571.72 | 1 119.54 | 827.59 |
| Employee benefit expenses | - 747.93 | -1 185.11 | -1 286.76 | -1 050.67 | -1 320.21 |
| Total depreciation | -32.01 | -32.79 | - 284.14 | -19.44 | -6.77 |
| EBIT | 602.62 | 468.11 | 0.81 | 49.42 | - 499.39 |
| Other financial income | 14.04 | 5.73 | |||
| Other financial expenses | -20.12 | -4.54 | -6.10 | -12.66 | -3.23 |
| Pre-tax profit | 582.50 | 463.57 | -5.29 | 50.80 | - 496.88 |
| Income taxes | -1.36 | - 100.55 | -48.97 | ||
| Net earnings | 581.14 | 363.02 | -54.25 | 50.80 | - 496.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9.73 | ||||
| Machinery and equipment | 73.73 | 50.67 | 30.25 | 10.81 | 4.03 |
| Tangible assets total | 83.46 | 50.67 | 30.25 | 10.81 | 4.03 |
| Other receivables | 19.58 | 20.17 | 20.78 | 21.40 | |
| Investments total | 19.58 | 20.17 | 20.78 | 21.40 | |
| Non-current other receivables | 19.01 | ||||
| Long term receivables total | 19.01 | ||||
| Raw materials and consumables | 312.75 | 450.41 | 406.86 | 527.26 | 412.49 |
| Finished products/goods | 468.04 | 240.42 | 171.39 | 221.88 | 226.04 |
| Inventories total | 780.79 | 690.83 | 578.25 | 749.14 | 638.53 |
| Current trade debtors | 370.42 | 164.05 | 302.08 | 280.22 | 307.53 |
| Prepayments and accrued income | 1.38 | 16.81 | 5.40 | 21.37 | 22.90 |
| Current other receivables | 5.00 | 7.07 | 50.02 | 6.09 | 18.94 |
| Current deferred tax assets | 48.97 | ||||
| Short term receivables total | 376.80 | 236.90 | 357.50 | 307.68 | 349.37 |
| Cash and bank deposits | 656.14 | 849.99 | 524.35 | 337.30 | |
| Cash and cash equivalents | 656.14 | 849.99 | 524.35 | 337.30 | |
| Balance sheet total (assets) | 1 916.20 | 1 847.97 | 1 510.52 | 1 425.70 | 1 013.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 149.86 | 548.47 | 804.16 | 749.91 | 800.71 |
| Profit of the financial year | 581.14 | 363.02 | -54.25 | 50.80 | - 496.88 |
| Shareholders equity total | 856.00 | 1 036.49 | 874.91 | 925.71 | 428.83 |
| Non-current other liabilities | 2.81 | ||||
| Non-current deferred tax liabilities | 1.36 | 99.39 | |||
| Non-current liabilities total | 4.17 | 99.39 | |||
| Current loans from credit institutions | 25.59 | ||||
| Current trade creditors | 189.03 | 124.14 | 268.46 | 212.20 | 190.63 |
| Current owed to group member | 618.92 | 18.03 | 30.74 | ||
| Other non-interest bearing current liabilities | 248.08 | 569.93 | 367.15 | 287.80 | 337.54 |
| Current liabilities total | 1 056.02 | 712.10 | 635.61 | 499.99 | 584.50 |
| Balance sheet total (liabilities) | 1 916.20 | 1 847.97 | 1 510.52 | 1 425.70 | 1 013.33 |
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.