KEN FORUP, 718 VIBORG ApS
CVR number: 18816474
Farvervej 2 A, 8800 Viborg
718@rema1000.dk
tel: 29485718
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6.10 | 6.81 | 7.16 | 6.99 | 8 189.53 |
| Employee benefit expenses | -4.74 | -5.09 | -4.68 | -4.77 | -5 782.68 |
| Total depreciation | -0.25 | -0.22 | -0.21 | -0.18 | -94.89 |
| EBIT | 1.10 | 1.50 | 2.27 | 2.04 | 2 311.96 |
| Other financial income | 0.00 | 0.00 | 0.00 | 0.00 | 5.07 |
| Other financial expenses | -0.20 | -0.23 | -0.26 | -0.28 | - 310.73 |
| Pre-tax profit | 0.90 | 1.27 | 2.02 | 1.76 | 2 006.30 |
| Income taxes | -0.20 | -0.28 | -0.44 | -0.39 | - 441.72 |
| Net earnings | 0.70 | 0.99 | 1.57 | 1.37 | 1 564.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.76 | 0.60 | 0.47 | 0.27 | 210.35 |
| Tangible assets total | 0.76 | 0.60 | 0.47 | 0.27 | 210.35 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2.33 | 2.99 | 3.37 | 3.97 | 3 526.14 |
| Inventories total | 2.33 | 2.99 | 3.37 | 3.97 | 3 526.14 |
| Current trade debtors | 0.15 | 0.12 | 0.22 | 0.51 | 492.04 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.30 | 0.19 | 0.30 | 0.37 | 640.25 |
| Current deferred tax assets | 0.07 | 0.10 | 0.06 | 0.03 | 148.82 |
| Short term receivables total | 0.52 | 0.41 | 0.58 | 0.91 | 1 281.11 |
| Cash and bank deposits | 0.92 | 0.88 | 1.27 | 0.43 | 2 306.94 |
| Cash and cash equivalents | 0.92 | 0.88 | 1.27 | 0.43 | 2 306.94 |
| Balance sheet total (assets) | 4.53 | 4.87 | 5.69 | 5.59 | 7 324.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | -0.16 | 0.10 | -0.44 | -0.27 | - 396.73 |
| Profit of the financial year | 0.70 | 0.99 | 1.57 | 1.37 | 1 564.58 |
| Shareholders equity total | 0.85 | 1.39 | 1.43 | 1.40 | 1 467.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.48 | 2.06 | 3.16 | 3.27 | 4 933.90 |
| Other non-interest bearing current liabilities | 1.20 | 1.43 | 1.10 | 0.92 | 922.79 |
| Current liabilities total | 3.69 | 3.48 | 4.26 | 4.19 | 5 856.68 |
| Balance sheet total (liabilities) | 4.53 | 4.87 | 5.69 | 5.59 | 7 324.53 |
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.