CWS Consult ApS
CVR number: 37005312
Nattergalevej 28, 2970 Hørsholm
cws2970@gmail.com
tel: 26196922
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.09 | -2.84 | -3.16 | ||
| Gross profit | -6.09 | -2.84 | -3.16 | -2.23 | 1.93 |
| EBIT | -6.09 | -2.84 | -3.16 | -2.23 | 1.93 |
| Other financial expenses | -10.33 | -5.45 | -1.45 | -1.11 | -0.01 |
| Income from other inv. held as non-curr. assets | 64.37 | 190.00 | |||
| Pre-tax profit | 47.94 | -8.29 | 185.39 | -3.35 | 1.93 |
| Income taxes | 2.44 | 1.82 | 1.02 | 0.74 | -0.42 |
| Net earnings | 50.38 | -6.47 | 186.40 | -2.61 | 1.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 250.00 | 300.96 | 490.96 | 490.96 | 548.00 |
| Long term receivables total | 250.00 | 300.96 | 490.96 | 490.96 | 548.00 |
| Inventories total | |||||
| Current deferred tax assets | 2.44 | 4.27 | 5.28 | 6.02 | 5.60 |
| Short term receivables total | 2.44 | 4.27 | 5.28 | 6.02 | 5.60 |
| Cash and bank deposits | 18.27 | 6.86 | 2.25 | 0.90 | 0.09 |
| Cash and cash equivalents | 18.27 | 6.86 | 2.25 | 0.90 | 0.09 |
| Balance sheet total (assets) | 270.72 | 312.10 | 498.50 | 497.89 | 553.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 11.93 | 62.31 | 55.84 | 242.25 | 239.64 |
| Profit of the financial year | 50.38 | -6.47 | 186.40 | -2.61 | 1.50 |
| Shareholders equity total | 142.31 | 135.84 | 322.25 | 319.64 | 321.14 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 128.40 | 176.25 | 176.25 | 178.25 | 232.55 |
| Current liabilities total | 128.40 | 176.25 | 176.25 | 178.25 | 232.55 |
| Balance sheet total (liabilities) | 270.72 | 312.10 | 498.50 | 497.89 | 553.69 |
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.