Aerfleet ApS
CVR number: 41956690
Coriolisvej 1, Ragebøl 6400 Sønderborg
tel: 25626628
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 838.00 | 2 075.00 | 2 413.75 |
| Employee benefit expenses | -1 457.00 | -2 249.00 | -2 302.20 |
| EBIT | 381.00 | - 174.00 | 111.55 |
| Other financial income | 1.00 | 73.61 | |
| Other financial expenses | -15.00 | -65.00 | -5.23 |
| Pre-tax profit | 366.00 | - 238.00 | 179.92 |
| Income taxes | -81.00 | 12.29 | |
| Net earnings | 285.00 | - 238.00 | 192.21 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 25.00 | ||
| Long term receivables total | 25.00 | ||
| Inventories total | |||
| Current trade debtors | 508.00 | 1 039.00 | 1 394.63 |
| Current amounts owed by group member comp. | 31.63 | ||
| Prepayments and accrued income | 30.00 | 78.00 | 36.73 |
| Current other receivables | 37.00 | 102.00 | 30.16 |
| Current deferred tax assets | 12.29 | ||
| Short term receivables total | 575.00 | 1 219.00 | 1 505.43 |
| Cash and bank deposits | 515.00 | 543.00 | 34.35 |
| Cash and cash equivalents | 515.00 | 543.00 | 34.35 |
| Balance sheet total (assets) | 1 090.00 | 1 762.00 | 1 564.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 285.00 | 47.09 | |
| Profit of the financial year | 285.00 | - 238.00 | 192.21 |
| Shareholders equity total | 325.00 | 87.00 | 279.30 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 16.00 | 78.00 | 61.24 |
| Current trade creditors | 201.00 | 916.00 | 666.00 |
| Current owed to participating | 105.00 | 127.00 | 130.73 |
| Current owed to group member | 81.00 | ||
| Short-term deferred tax liabilities | 81.00 | ||
| Other non-interest bearing current liabilities | 243.00 | 131.00 | 129.22 |
| Accruals and deferred income | 119.00 | 342.00 | 298.30 |
| Current liabilities total | 765.00 | 1 675.00 | 1 285.48 |
| Balance sheet total (liabilities) | 1 090.00 | 1 762.00 | 1 564.78 |
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.