CAL533 ApS — Credit Rating and Financial Key Figures
CVR number: 35664033
Lindeskovgyden 5, Dømmestrup 5792 Årslev
tv@cal533.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -18.29 | 19.83 | -33.92 | -18.00 | -11.67 |
| Employee benefit expenses | -1.18 | ||||
| Total depreciation | - 170.80 | ||||
| EBIT | - 189.09 | 18.65 | -33.92 | -18.00 | -11.67 |
| Other financial expenses | -7.93 | -6.40 | -3.50 | -5.00 | -5.52 |
| Pre-tax profit | - 197.01 | 12.25 | -37.42 | -23.00 | -17.19 |
| Income taxes | 37.58 | ||||
| Net earnings | - 159.44 | 12.25 | -37.42 | -23.00 | -17.19 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.06 | ||||
| Current other receivables | 0.11 | 2.00 | |||
| Current deferred tax assets | 22.00 | 40.00 | 22.00 | 4.00 | |
| Short term receivables total | 22.00 | 40.11 | 22.00 | 6.00 | 13.06 |
| Cash and bank deposits | 1 110.87 | 1 005.23 | 885.32 | 754.00 | 705.76 |
| Cash and cash equivalents | 1 110.87 | 1 005.23 | 885.32 | 754.00 | 705.76 |
| Balance sheet total (assets) | 1 132.87 | 1 045.35 | 907.32 | 760.00 | 718.83 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 110.60 | 113.00 | 114.00 | 117.80 |
| Retained earnings | 1 110.03 | 840.00 | 739.24 | 588.00 | 446.46 |
| Profit of the financial year | - 159.44 | 12.25 | -37.42 | -23.00 | -17.19 |
| Shareholders equity total | 1 108.60 | 1 012.84 | 864.82 | 729.00 | 597.08 |
| Non-current liabilities total | |||||
| Current owed to participating | 11.62 | 11.29 | 28.41 | 21.00 | 109.79 |
| Other non-interest bearing current liabilities | 12.66 | 21.21 | 14.09 | 10.00 | 11.96 |
| Current liabilities total | 24.28 | 32.50 | 42.50 | 31.00 | 121.75 |
| Balance sheet total (liabilities) | 1 132.87 | 1 045.35 | 907.32 | 760.00 | 718.83 |
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.