SKOLEN PÅ MØLLEGÅRDEN A/S
CVR number: 17642804
Møllegårdsvej 3 A, Osted 4320 Lejre
mogens.ehrich@gmail.com
tel: 46497731
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 43.38 | 142.91 | 142.91 | 154.26 | 177.37 |
| External services | -78.47 | - 181.78 | - 181.78 | - 198.71 | - 201.11 |
| Gross profit | 24.91 | 21.12 | 21.12 | 15.55 | 36.26 |
| Other operating expenses | -60.00 | -60.00 | -60.00 | -60.00 | -60.00 |
| Total depreciation | -2.55 | ||||
| EBIT | 22.36 | 21.12 | 21.12 | 15.55 | 36.26 |
| Other financial expenses | -14.20 | -7.51 | -7.51 | -8.55 | -9.81 |
| Pre-tax profit | 8.16 | 13.62 | 13.62 | 7.00 | 26.45 |
| Net earnings | 8.16 | 13.62 | 13.62 | 7.00 | 26.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 806.12 | 866.12 | 866.12 | 1 009.67 | 1 069.67 |
| Intangible assets total | 806.12 | 866.12 | 866.12 | 1 009.67 | 1 069.67 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 51.41 | 51.41 | 51.41 | 51.41 | 51.41 |
| Inventories total | 51.41 | 51.41 | 51.41 | 51.41 | 51.41 |
| Current trade debtors | -1.00 | ||||
| Current other receivables | 5.32 | 5.32 | 4.14 | 31.00 | |
| Short term receivables total | -1.00 | 5.32 | 5.32 | 4.14 | 31.00 |
| Cash and bank deposits | 0.36 | 20.47 | 20.47 | 22.15 | 31.87 |
| Cash and cash equivalents | 0.36 | 20.47 | 20.47 | 22.15 | 31.87 |
| Balance sheet total (assets) | 856.90 | 943.33 | 943.33 | 1 087.37 | 1 183.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 400.53 | - 392.38 | - 392.38 | - 383.92 | - 376.92 |
| Profit of the financial year | 8.16 | 13.62 | 13.62 | 7.00 | 26.45 |
| Shareholders equity total | 107.62 | 121.24 | 121.24 | 123.08 | 149.54 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.42 | 20.56 | 20.56 | 5.54 | 13.03 |
| Other non-interest bearing current liabilities | 743.86 | 801.53 | 801.53 | 958.74 | 1 021.38 |
| Current liabilities total | 749.28 | 822.09 | 822.09 | 964.28 | 1 034.41 |
| Balance sheet total (liabilities) | 856.90 | 943.33 | 943.33 | 1 087.37 | 1 183.95 |
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.