CASA MARE ApS
CVR number: 30689348
Hellerupvej 6, 2900 Hellerup
mr.casamare@gmail.com
tel: 26229071
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 337.24 | -1 248.56 | 143.30 | 290.88 | 298.94 |
| Employee benefit expenses | -4.21 | -1.35 | |||
| Reduction in value of non-current assets | - 214.30 | 90.86 | 40.26 | - 304.02 | - 184.16 |
| EBIT | 547.32 | -1 339.42 | 103.04 | 593.54 | 483.11 |
| Other financial income | 0.37 | 6.38 | 6.51 | 6.64 | |
| Other financial expenses | - 314.02 | - 269.31 | - 238.06 | - 222.50 | - 203.58 |
| Pre-tax profit | 233.67 | -1 602.34 | - 128.50 | 377.68 | 279.53 |
| Income taxes | -53.31 | 335.13 | 30.73 | -84.76 | -62.52 |
| Net earnings | 180.37 | -1 267.22 | -97.77 | 292.92 | 217.01 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 910.80 | 8 281.00 | 8 240.74 | 8 544.76 | 8 728.92 |
| Tangible assets total | 4 910.80 | 8 281.00 | 8 240.74 | 8 544.76 | 8 728.92 |
| Other receivables | -10 007.20 | ||||
| Investments total | -10 007.20 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 31.25 | ||||
| Current amounts owed by group member comp. | 0.94 | ||||
| Current other receivables | 10 326.66 | 429.52 | 333.90 | 335.80 | |
| Current deferred tax assets | 56.41 | 276.99 | 417.44 | 186.62 | 2.33 |
| Short term receivables total | 10 414.31 | 706.51 | 752.28 | 522.42 | 2.33 |
| Cash and bank deposits | 1 202.26 | 1 149.02 | 1 305.60 | 487.58 | 659.55 |
| Cash and cash equivalents | 1 202.26 | 1 149.02 | 1 305.60 | 487.58 | 659.55 |
| Non-current assets for sale | 10 007.20 | ||||
| Balance sheet total (assets) | 16 527.38 | 10 136.53 | 10 298.62 | 9 554.75 | 9 390.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 206.55 | 386.92 | - 880.30 | - 978.07 | - 685.15 |
| Profit of the financial year | 180.37 | -1 267.22 | -97.77 | 292.92 | 217.01 |
| Shareholders equity total | 511.92 | - 755.30 | - 853.07 | - 560.15 | - 343.14 |
| Non-current loans from credit institutions | 623.08 | ||||
| Non-current other liabilities | 73.50 | 62.31 | 67.18 | 76.80 | 115.13 |
| Non-current liabilities total | 696.58 | 62.31 | 67.18 | 76.80 | 115.13 |
| Current loans from credit institutions | 1 101.51 | ||||
| Current trade creditors | 102.75 | 21.50 | 33.00 | 27.47 | 21.40 |
| Current owed to participating | 195.72 | 178.96 | 2.66 | 34.35 | 19.66 |
| Current owed to group member | 13 732.98 | 10 629.01 | 11 001.67 | 9 961.45 | 9 517.69 |
| Short-term deferred tax liabilities | 114.54 | 22.00 | |||
| Other non-interest bearing current liabilities | 55.33 | 0.05 | 47.19 | 14.83 | 38.05 |
| Accruals and deferred income | 16.05 | ||||
| Current liabilities total | 15 318.89 | 10 829.52 | 11 084.52 | 10 038.10 | 9 618.81 |
| Balance sheet total (liabilities) | 16 527.38 | 10 136.53 | 10 298.62 | 9 554.75 | 9 390.80 |
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.