NYHAVNSCAFEEN ApS
CVR number: 11770347
Bakkedal 28, 2900 Hellerup
Nyhavnc@gmail.com
tel: 53700173
Nyhavnc.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 565.37 | 1 660.47 | 5 089.54 | 7 185.22 | 9 103.35 |
| Employee benefit expenses | -5 161.02 | -3 461.70 | -3 222.77 | -4 832.83 | -6 149.37 |
| Total depreciation | - 213.07 | - 151.61 | -59.84 | -59.84 | |
| EBIT | 4 191.27 | -1 952.84 | 1 866.77 | 2 292.54 | 2 894.14 |
| Other financial income | 237.87 | 541.71 | 791.78 | 287.83 | |
| Other financial expenses | - 304.31 | - 443.07 | -75.52 | - 118.19 | - 184.92 |
| Pre-tax profit | 3 886.97 | -2 158.04 | 2 332.95 | 2 966.13 | 2 997.05 |
| Income taxes | - 860.00 | -7.00 | -78.00 | - 769.13 | - 662.11 |
| Net earnings | 3 026.97 | -2 165.04 | 2 254.95 | 2 197.00 | 2 334.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 642.84 | 2 642.84 | 2 642.84 | 2 582.99 | 2 523.14 |
| Buildings | 151.61 | ||||
| Machinery and equipment | 132.50 | ||||
| Tangible assets total | 2 794.45 | 2 642.84 | 2 642.84 | 2 582.99 | 2 655.64 |
| Other receivables | 140.00 | ||||
| Investments total | 140.00 | ||||
| Non-current loans receivable | 140.00 | 140.00 | |||
| Non-current other receivables | 5 416.18 | 2 277.16 | 1 967.10 | ||
| Long term receivables total | 140.00 | 140.00 | 5 416.18 | 2 277.16 | 1 967.10 |
| Raw materials and consumables | 54.50 | 54.50 | 85.00 | ||
| Finished products/goods | 54.50 | 54.50 | |||
| Inventories total | 54.50 | 54.50 | 54.50 | 54.50 | 85.00 |
| Current trade debtors | 16.04 | 3.90 | 6.42 | ||
| Current amounts owed by group member comp. | 509.41 | 231.51 | 675.98 | ||
| Current owed by particip. interest comp. | 498.37 | 848.37 | |||
| Prepayments and accrued income | 195.88 | 202.59 | 212.87 | ||
| Current other receivables | 249.29 | 189.41 | 386.37 | ||
| Current deferred tax assets | 433.54 | ||||
| Short term receivables total | 763.70 | 1 037.77 | 1 138.84 | 438.00 | 1 281.64 |
| Other current investments | 6 125.00 | 27.10 | 0.47 | ||
| Cash and bank deposits | 12 948.61 | 3 818.87 | 6 042.21 | 14 245.36 | 13 473.61 |
| Cash and cash equivalents | 12 948.61 | 9 943.87 | 6 042.21 | 14 272.46 | 13 474.08 |
| Balance sheet total (assets) | 16 701.26 | 13 818.98 | 15 434.56 | 19 625.11 | 19 463.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 2 000.00 | 500.00 | |||
| Retained earnings | 11 070.24 | 14 097.21 | 11 932.17 | 12 187.12 | 13 884.12 |
| Profit of the financial year | 3 026.97 | -2 165.04 | 2 254.95 | 2 197.00 | 2 334.93 |
| Shareholders equity total | 14 397.21 | 12 232.17 | 14 487.12 | 16 684.12 | 17 019.05 |
| Provisions | 500.00 | 507.00 | 520.00 | 515.60 | 516.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 57.57 | 67.95 | 64.57 | 428.88 | 478.89 |
| Current owed to group member | 95.12 | 25.44 | 25.44 | ||
| Short-term deferred tax liabilities | 1 101.91 | 427.26 | 656.52 | 660.88 | |
| Other non-interest bearing current liabilities | 549.44 | 559.16 | 337.43 | 1 339.99 | 787.82 |
| Current liabilities total | 1 804.05 | 1 079.81 | 427.44 | 2 425.40 | 1 927.58 |
| Balance sheet total (liabilities) | 16 701.26 | 13 818.98 | 15 434.56 | 19 625.11 | 19 463.47 |
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.