CORNELIUS & CO. ApS
CVR number: 11764037
H P Christensens Vej 1, 3000 Helsingør
bossen@bertrams.dk
tel: 25217706
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 037.02 | 1 133.49 | 1 057.84 | 989.45 | 1 198.41 |
| Costs of manufacturing | - 808.26 | - 917.03 | - 865.06 | - 762.19 | - 829.85 |
| Gross profit | 104.53 | 90.19 | 24.71 | 85.93 | 209.64 |
| Costs of management | - 124.23 | - 126.26 | - 168.07 | - 141.33 | - 158.93 |
| Total depreciation | -5.00 | -5.00 | -8.33 | -8.33 | -73.96 |
| EBIT | 99.53 | 85.19 | 16.38 | 77.60 | 135.68 |
| Other financial income | 3.42 | 2.38 | 3.72 | 3.93 | 4.50 |
| Other financial expenses | -0.86 | -1.43 | -0.76 | -1.47 | -1.59 |
| Pre-tax profit | 102.08 | 86.14 | 19.34 | 80.06 | 138.58 |
| Income taxes | -22.46 | -18.95 | -4.25 | -17.61 | -30.49 |
| Net earnings | 79.62 | 67.19 | 15.09 | 62.44 | 108.09 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.00 | 16.66 | 8.33 | 459.38 | |
| Tangible assets total | 5.00 | 16.66 | 8.33 | 459.38 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 114.00 | 24.11 | 200.50 | 49.11 | 101.29 |
| Inventories total | 114.00 | 24.11 | 200.50 | 49.11 | 101.29 |
| Current trade debtors | 125.35 | 154.04 | 110.74 | 78.56 | 98.18 |
| Current other receivables | 3.97 | 3.97 | 3.97 | 3.97 | 4.47 |
| Current deferred tax assets | 12.06 | 10.14 | 14.53 | 10.09 | 7.95 |
| Short term receivables total | 141.38 | 168.15 | 129.25 | 92.62 | 110.60 |
| Cash and bank deposits | 720.85 | 774.90 | 618.93 | 693.70 | 143.63 |
| Cash and cash equivalents | 720.85 | 774.90 | 618.93 | 693.70 | 143.63 |
| Balance sheet total (assets) | 981.23 | 967.16 | 965.34 | 843.76 | 814.90 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | -90.30 | ||||
| Other reserves | 676.39 | 756.01 | 715.20 | 619.69 | 569.15 |
| Retained earnings | 0.00 | 0.00 | |||
| Profit of the financial year | 79.62 | 67.19 | 15.09 | 62.44 | 108.09 |
| Shareholders equity total | 881.01 | 948.20 | 855.29 | 807.14 | 711.94 |
| Non-current deferred tax liabilities | 22.46 | 18.95 | 4.25 | 17.61 | 30.49 |
| Non-current liabilities total | 22.46 | 18.95 | 4.25 | 17.61 | 30.49 |
| Current trade creditors | 77.75 | 105.79 | 19.01 | 72.47 | |
| Current liabilities total | 77.75 | 105.79 | 19.01 | 72.47 | |
| Balance sheet total (liabilities) | 981.23 | 967.16 | 965.34 | 843.76 | 814.90 |
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.