Padelteam.dk ApS
CVR number: 41543671
Strøbyvej 52, Østrup 5450 Otterup
mail@padelsport.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 318.80 | 178.61 | 73.02 |
| Total depreciation | -56.83 | -52.46 | -52.46 |
| EBIT | 261.98 | 126.16 | 20.56 |
| Other financial income | 0.19 | ||
| Other financial expenses | -35.90 | -14.31 | -7.35 |
| Pre-tax profit | 226.08 | 111.85 | 13.41 |
| Income taxes | -50.76 | -24.95 | -4.69 |
| Net earnings | 175.32 | 86.90 | 8.72 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 467.73 | 415.28 | 362.82 |
| Tangible assets total | 467.73 | 415.28 | 362.82 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 8.47 | 4.67 | |
| Prepayments and accrued income | 2.16 | 3.59 | |
| Current deferred tax assets | 8.00 | ||
| Short term receivables total | 10.64 | 16.26 | |
| Cash and bank deposits | 18.81 | 57.19 | 53.08 |
| Cash and cash equivalents | 18.81 | 57.19 | 53.08 |
| Balance sheet total (assets) | 486.54 | 483.11 | 432.16 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 175.32 | 262.22 | |
| Profit of the financial year | 175.32 | 86.90 | 8.72 |
| Shareholders equity total | 215.32 | 302.22 | 310.94 |
| Provisions | 16.35 | 26.45 | 31.13 |
| Non-current liabilities total | |||
| Current trade creditors | 9.69 | ||
| Current owed to participating | 216.26 | 128.49 | 54.80 |
| Short-term deferred tax liabilities | 34.41 | 14.85 | |
| Other non-interest bearing current liabilities | 4.20 | 11.11 | 25.61 |
| Current liabilities total | 254.87 | 154.44 | 90.09 |
| Balance sheet total (liabilities) | 486.54 | 483.11 | 432.16 |
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.