Gold Vegas ApS
CVR number: 38216457
Kochsgade 120, 5000 Odense C
info@indianmahal.dk
tel: 23708674
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 107.80 | 297.39 | 232.72 | 606.28 | 419.38 |
| Employee benefit expenses | -66.90 | -13.98 | - 239.12 | - 503.55 | - 427.04 |
| Other operating expenses | -23.10 | ||||
| Total depreciation | -2.52 | -8.98 | |||
| EBIT | 38.38 | 274.42 | -6.40 | 102.73 | -30.76 |
| Other financial expenses | -0.43 | -0.71 | -1.56 | -1.46 | -6.96 |
| Pre-tax profit | 37.95 | 273.72 | -7.96 | 101.27 | -37.72 |
| Income taxes | -10.19 | 1.35 | -22.49 | ||
| Net earnings | 37.95 | 263.53 | -6.61 | 78.78 | -37.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.98 | ||||
| Tangible assets total | 8.98 | ||||
| Other receivables | 92.73 | 92.73 | 106.18 | 131.18 | 131.18 |
| Investments total | 92.73 | 92.73 | 106.18 | 131.18 | 131.18 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 49.46 | 39.32 | 21.44 | 5.20 | |
| Current deferred tax assets | 1.50 | ||||
| Short term receivables total | 49.46 | 39.32 | 22.94 | 5.20 | |
| Cash and bank deposits | 55.24 | 94.73 | 42.33 | 121.66 | 194.68 |
| Cash and cash equivalents | 55.24 | 94.73 | 42.33 | 121.66 | 194.68 |
| Balance sheet total (assets) | 206.41 | 226.77 | 171.45 | 258.04 | 325.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 106.00 | ||||
| Other reserves | -27.00 | ||||
| Retained earnings | - 267.52 | - 229.56 | 33.97 | -78.65 | 0.14 |
| Profit of the financial year | 37.95 | 263.53 | -6.61 | 78.78 | -37.72 |
| Shareholders equity total | - 179.56 | 83.97 | 77.35 | 129.14 | 12.41 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 7.64 | ||||
| Current trade creditors | 11.88 | ||||
| Current owed to participating | 344.71 | ||||
| Short-term deferred tax liabilities | 10.03 | 20.99 | |||
| Other non-interest bearing current liabilities | 29.38 | 132.77 | 94.10 | 107.91 | 305.81 |
| Current liabilities total | 385.98 | 142.81 | 94.10 | 128.90 | 313.45 |
| Balance sheet total (liabilities) | 206.41 | 226.77 | 171.45 | 258.04 | 325.87 |
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.