Skovsmad ApS
CVR number: 39611570
Bråskovvej 88, Gammelby 7140 Stouby
peter@skovsmad.dk
tel: 40550412
www.skovsmad.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 401.81 | 733.30 | 904.24 | 1 070.79 | 928.03 |
| Employee benefit expenses | - 384.28 | - 907.24 | - 787.06 | -1 048.64 | -1 092.42 |
| EBIT | 17.53 | - 173.94 | 117.17 | 22.14 | - 164.39 |
| Other financial expenses | -0.25 | -0.82 | -2.47 | -3.19 | -2.90 |
| Pre-tax profit | 17.28 | - 174.76 | 114.71 | 18.95 | - 167.29 |
| Income taxes | -4.88 | ||||
| Net earnings | 12.40 | - 174.76 | 114.71 | 18.95 | - 167.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 53.40 | 87.98 | 84.30 | 84.30 | 84.30 |
| Inventories total | 53.40 | 87.98 | 84.30 | 84.30 | 84.30 |
| Current trade debtors | 11.71 | 158.35 | 121.72 | 99.38 | 72.14 |
| Current other receivables | 15.71 | 8.00 | |||
| Short term receivables total | 11.71 | 158.35 | 121.72 | 115.08 | 80.14 |
| Cash and bank deposits | 148.36 | 166.70 | 208.39 | 274.45 | 72.06 |
| Cash and cash equivalents | 148.36 | 166.70 | 208.39 | 274.45 | 72.06 |
| Balance sheet total (assets) | 213.47 | 413.03 | 414.41 | 473.83 | 236.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 8.00 | 8.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -8.00 | 4.40 | - 170.36 | -55.65 | -36.70 |
| Profit of the financial year | 12.40 | - 174.76 | 114.71 | 18.95 | - 167.29 |
| Shareholders equity total | 12.40 | - 162.36 | -15.65 | 3.30 | - 163.98 |
| Provisions | 160.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 81.42 | 112.00 | 98.31 | 120.30 | 63.85 |
| Current owed to participating | 5.60 | 1.99 | 2.76 | ||
| Short-term deferred tax liabilities | 4.88 | ||||
| Other non-interest bearing current liabilities | 109.16 | 301.39 | 328.99 | 350.24 | 336.63 |
| Current liabilities total | 201.07 | 415.38 | 430.06 | 470.53 | 400.48 |
| Balance sheet total (liabilities) | 213.47 | 413.03 | 414.41 | 473.83 | 236.50 |
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.