JAN TØNNESEN, 786 VINDING ApS
CVR number: 21855103
Rued Langgaards Vej 1, 7100 Vejle
786@rema1000.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.85 | 4.76 | 4.53 | 4.38 | 5 294.51 |
| Employee benefit expenses | -2.41 | -2.70 | -2.57 | -2.70 | -2 845.97 |
| Total depreciation | -0.17 | -0.17 | -0.19 | -0.20 | - 175.23 |
| EBIT | 1.27 | 1.88 | 1.76 | 1.48 | 2 273.30 |
| Other financial income | 0.00 | 0.00 | 0.01 | 0.01 | 37.11 |
| Other financial expenses | -0.16 | -0.17 | -0.18 | -0.20 | - 197.23 |
| Pre-tax profit | 1.11 | 1.71 | 1.58 | 1.29 | 2 113.18 |
| Income taxes | -0.24 | -0.38 | -0.35 | -0.28 | - 466.09 |
| Net earnings | 0.86 | 1.34 | 1.23 | 1.01 | 1 647.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.40 | 0.51 | 0.40 | 0.29 | 645.22 |
| Tangible assets total | 0.40 | 0.51 | 0.40 | 0.29 | 645.22 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.50 | 1.81 | 1.64 | 1.85 | 1 847.67 |
| Inventories total | 1.50 | 1.81 | 1.64 | 1.85 | 1 847.67 |
| Current trade debtors | 0.13 | 0.06 | 0.15 | 0.12 | 174.67 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.11 | 0.13 | 0.12 | 0.16 | 268.13 |
| Current deferred tax assets | 0.09 | 0.20 | 0.08 | 0.11 | 68.81 |
| Short term receivables total | 0.34 | 0.40 | 0.35 | 0.38 | 511.62 |
| Cash and bank deposits | 1.49 | 2.47 | 2.81 | 1.03 | 1 378.89 |
| Cash and cash equivalents | 1.49 | 2.47 | 2.81 | 1.03 | 1 378.89 |
| Balance sheet total (assets) | 3.73 | 5.19 | 5.19 | 3.55 | 4 383.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.76 | 1.51 | 2.45 | 0.67 | 670.76 |
| Profit of the financial year | 0.86 | 1.34 | 1.23 | 1.01 | 1 647.09 |
| Shareholders equity total | 1.92 | 3.15 | 3.98 | 1.97 | 2 617.86 |
| Provisions | 35.29 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 0.98 | 0.78 | 0.62 | 0.87 | 1 014.82 |
| Other non-interest bearing current liabilities | 0.82 | 1.26 | 0.59 | 0.71 | 715.42 |
| Current liabilities total | 1.81 | 2.04 | 1.21 | 1.58 | 1 730.24 |
| Balance sheet total (liabilities) | 3.73 | 5.19 | 5.19 | 3.55 | 4 383.39 |
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.