MANITT Skagen ApS
CVR number: 35486151
Skagensvej 51, 9982 Ålbæk
nielsloop@gmail.com
tel: 28909710
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.88 | -16.30 | -19.12 | -13.05 | -9.18 |
| EBIT | -1.88 | -16.30 | -19.12 | -13.05 | -9.18 |
| Other financial income | 26.07 | 29.03 | |||
| Other financial expenses | -0.28 | -0.99 | -2.24 | -46.06 | |
| Net income from associates (fin.) | 382.03 | -35.20 | - 162.87 | ||
| Pre-tax profit | 379.87 | -52.49 | - 184.23 | -33.03 | 19.85 |
| Income taxes | 0.10 | -6.30 | |||
| Net earnings | 379.97 | -58.79 | - 184.23 | -33.03 | 19.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | 40.00 | |||
| Investments total | 40.00 | 40.00 | |||
| Non-current loans receivable | 214.30 | 222.44 | |||
| Long term receivables total | 214.30 | 222.44 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 95.59 | 97.85 | |||
| Current other receivables | 600.00 | 300.00 | |||
| Current deferred tax assets | 6.30 | 6.88 | 4.42 | ||
| Short term receivables total | 606.30 | 300.00 | 102.47 | 102.27 | |
| Cash and bank deposits | 164.24 | 281.00 | 396.77 | 6.96 | 18.87 |
| Cash and cash equivalents | 164.24 | 281.00 | 396.77 | 6.96 | 18.87 |
| Balance sheet total (assets) | 770.54 | 581.00 | 396.77 | 363.73 | 383.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 169.33 | 549.29 | 490.50 | 306.27 | 273.23 |
| Profit of the financial year | 379.97 | -58.79 | - 184.23 | -33.03 | 19.85 |
| Shareholders equity total | 729.29 | 570.50 | 386.27 | 353.23 | 373.08 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 41.25 | 10.50 | 10.50 | 10.50 | 10.50 |
| Current liabilities total | 41.25 | 10.50 | 10.50 | 10.50 | 10.50 |
| Balance sheet total (liabilities) | 770.54 | 581.00 | 396.77 | 363.73 | 383.58 |
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.