TAXFREETRADE ApS
CVR number: 35868208
Vandmanden 28, 9200 Aalborg SV
gunnar@taxfreetrade.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -56.16 | 142.83 | 164.03 | -20.39 | - 103.77 |
| Employee benefit expenses | -8.58 | -17.09 | -57.14 | -17.19 | |
| Total depreciation | -1.84 | -4.97 | |||
| EBIT | -66.58 | 125.74 | 101.92 | -37.58 | - 103.77 |
| Other financial income | 0.00 | 0.01 | |||
| Other financial expenses | -2.10 | -1.08 | -5.94 | -4.16 | -4.25 |
| Pre-tax profit | -68.68 | 124.66 | 95.98 | -41.74 | - 108.02 |
| Income taxes | -12.47 | -21.96 | |||
| Net earnings | -68.68 | 112.18 | 74.02 | -41.74 | - 108.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 38.15 | 40.27 | 34.44 | ||
| Inventories total | 38.15 | 40.27 | 34.44 | ||
| Current trade debtors | 75.35 | 9.86 | 83.26 | 61.99 | 89.89 |
| Current other receivables | 21.52 | 116.07 | 321.16 | 253.02 | 10.08 |
| Current deferred tax assets | 2.00 | 4.00 | |||
| Short term receivables total | 96.87 | 125.94 | 404.42 | 317.01 | 103.98 |
| Cash and bank deposits | 5.23 | 34.99 | 23.80 | ||
| Cash and cash equivalents | 5.23 | 34.99 | 23.80 | ||
| Balance sheet total (assets) | 140.25 | 201.21 | 438.86 | 340.81 | 103.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 49.00 | 39.00 | |||
| Retained earnings | 5.42 | -53.25 | 58.93 | 132.95 | 91.22 |
| Profit of the financial year | -68.68 | 112.18 | 74.02 | -41.74 | - 108.02 |
| Shareholders equity total | -13.25 | 98.93 | 172.95 | 131.22 | 23.20 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 16.14 | 52.80 | |||
| Advances received | 100.53 | 66.79 | 149.61 | 130.62 | 25.90 |
| Current trade creditors | 49.68 | 21.86 | 76.09 | 78.97 | 2.08 |
| Short-term deferred tax liabilities | 12.47 | 21.96 | |||
| Other non-interest bearing current liabilities | 3.29 | 1.14 | 2.10 | 0.00 | 0.00 |
| Current liabilities total | 153.50 | 102.28 | 265.90 | 209.60 | 80.78 |
| Balance sheet total (liabilities) | 140.25 | 201.21 | 438.86 | 340.81 | 103.98 |
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.