SANDWICHBAREN ApS
CVR number: 19254070
Vimmelskaftet 39-41, 1161 København K
tel: 33112538
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 726.41 | 891.27 | 505.37 | 632.04 | 574.50 |
| Employee benefit expenses | - 465.20 | - 515.70 | -6.62 | -1.35 | |
| Total depreciation | -14.00 | -24.94 | -41.64 | -23.32 | -18.65 |
| EBIT | 247.21 | 350.64 | 457.11 | 607.36 | 555.84 |
| Other financial income | 282.33 | 2.75 | 12.32 | 13.76 | 251.25 |
| Other financial expenses | -0.09 | - 285.81 | - 264.32 | - 214.03 | -45.04 |
| Pre-tax profit | 529.44 | 67.58 | 205.12 | 407.09 | 762.05 |
| Income taxes | - 117.62 | -14.83 | -53.25 | -90.77 | - 165.85 |
| Net earnings | 411.82 | 52.75 | 151.87 | 316.31 | 596.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.67 | 160.90 | 73.34 | 50.02 | 31.36 |
| Tangible assets total | 32.67 | 160.90 | 73.34 | 50.02 | 31.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 31.25 | ||||
| Current other receivables | 1 000.33 | 981.33 | |||
| Current deferred tax assets | 95.94 | 43.62 | 15.29 | 38.40 | |
| Short term receivables total | 95.94 | 1 075.20 | 996.63 | 38.40 | |
| Other current investments | 1 476.66 | 289.14 | 880.93 | 443.11 | 1 569.87 |
| Cash and bank deposits | 1 874.96 | 2 119.19 | 1 440.93 | 3 134.85 | 4 336.60 |
| Cash and cash equivalents | 3 351.62 | 2 408.33 | 2 321.86 | 3 577.97 | 5 906.47 |
| Balance sheet total (assets) | 3 480.23 | 3 644.43 | 3 391.82 | 3 666.38 | 5 937.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 2 197.70 | 2 553.03 | 2 548.58 | 2 641.55 | 2 896.86 |
| Profit of the financial year | 411.82 | 52.75 | 151.87 | 316.31 | 596.20 |
| Shareholders equity total | 3 164.83 | 3 162.28 | 3 257.65 | 3 516.76 | 4 054.06 |
| Provisions | 1.92 | 2.54 | |||
| Non-current other liabilities | 70.00 | ||||
| Non-current liabilities total | 70.00 | ||||
| Advances received | 88.81 | ||||
| Current trade creditors | 35.54 | 35.00 | 36.00 | 35.00 | 35.00 |
| Current owed to participating | 6.65 | 21.24 | 11.75 | 44.39 | 1 572.17 |
| Short-term deferred tax liabilities | 135.12 | ||||
| Other non-interest bearing current liabilities | 114.40 | 425.92 | 84.51 | 67.70 | 77.10 |
| Accruals and deferred income | 64.38 | ||||
| Current liabilities total | 245.40 | 482.15 | 132.26 | 147.08 | 1 883.77 |
| Balance sheet total (liabilities) | 3 480.23 | 3 644.43 | 3 391.82 | 3 666.38 | 5 937.83 |
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.