INGEMANN SUPPLY A/S
CVR number: 25107977
Klosterengen 1 A, 4000 Roskilde
invoice@ingemanncomponents.com
tel: 46752150
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 377.42 | - 248.98 | - 221.00 | 473.84 | 480.88 |
| Employee benefit expenses | -1.16 | - 705.90 | - 675.76 | ||
| Total depreciation | -7.50 | - 210.20 | - 210.20 | -0.78 | |
| EBIT | - 384.92 | - 459.18 | - 432.36 | - 232.06 | - 194.10 |
| Other financial income | 805.12 | 6.63 | 5.21 | 7.85 | 3.29 |
| Other financial expenses | - 864.49 | - 153.80 | - 182.11 | - 207.92 | - 186.89 |
| Net income from associates (fin.) | 547.13 | 165.55 | -12 203.46 | - 627.81 | -4 639.23 |
| Pre-tax profit | 102.85 | - 440.80 | -12 812.73 | -1 059.93 | -5 016.94 |
| Income taxes | 115.96 | 133.66 | 133.92 | 94.75 | -94.75 |
| Net earnings | 218.81 | - 307.13 | -12 678.81 | - 965.18 | -5 111.69 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 588.64 | 380.24 | |||
| Intangible assets total | 588.64 | 380.24 | |||
| Machinery and equipment | 45.24 | 25.16 | |||
| Tangible assets total | 45.24 | 25.16 | |||
| Holdings in group member companies | 26 342.89 | 24 520.51 | 6 686.02 | 6 150.98 | 776.55 |
| Investments total | 26 342.89 | 24 520.51 | 6 686.02 | 6 150.98 | 776.55 |
| Long term receivables total | |||||
| Semifinished products | 32.81 | ||||
| Raw materials and consumables | 270.22 | 130.50 | |||
| Finished products/goods | 121.97 | 19.42 | |||
| Advance payments | 619.53 | 207.32 | |||
| Inventories total | 889.75 | 337.81 | 154.78 | 19.42 | |
| Current trade debtors | 671.28 | 218.28 | 145.70 | 40.64 | |
| Current amounts owed by group member comp. | 3 713.74 | 2 034.06 | 2 729.65 | 4 981.49 | 6 311.08 |
| Prepayments and accrued income | 46.83 | ||||
| Current other receivables | 296.42 | 97.04 | 196.35 | 738.69 | 193.55 |
| Current deferred tax assets | 24.60 | 3.22 | 51.49 | 94.75 | |
| Short term receivables total | 4 752.86 | 2 352.61 | 3 123.19 | 5 855.58 | 6 504.63 |
| Other current investments | 8.68 | 8.08 | 12.90 | 12.20 | 11.70 |
| Cash and bank deposits | 102.88 | 1 446.31 | 11.15 | 7.17 | 5.88 |
| Cash and cash equivalents | 111.56 | 1 454.39 | 24.05 | 19.37 | 17.57 |
| Balance sheet total (assets) | 32 730.93 | 29 070.72 | 9 988.04 | 12 045.34 | 7 298.76 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 459.14 | 296.58 | |||
| Retained earnings | 6 864.94 | 5 258.38 | 14 386.77 | 1 800.74 | 100.36 |
| Profit of the financial year | 218.81 | - 307.13 | -12 678.81 | - 965.18 | -5 111.69 |
| Shareholders equity total | 8 042.88 | 5 747.82 | 2 207.97 | 1 335.56 | -4 511.33 |
| Non-current owed to group member | 17 822.48 | 20 299.57 | 4 799.57 | 4 799.57 | 5 160.65 |
| Non-current other liabilities | 145.44 | ||||
| Non-current deferred tax liabilities | 275.60 | 275.60 | |||
| Non-current liabilities total | 17 822.48 | 20 299.57 | 4 945.01 | 5 075.17 | 5 436.25 |
| Current loans from credit institutions | 2 006.32 | 2 033.79 | 2 418.43 | 5 046.62 | 6 100.10 |
| Current trade creditors | 470.56 | 812.97 | 79.58 | 116.67 | 170.53 |
| Current owed to participating | 245.95 | ||||
| Current owed to group member | 3 972.23 | 189.36 | |||
| Other non-interest bearing current liabilities | 170.51 | 176.57 | 337.05 | 281.97 | 103.21 |
| Current liabilities total | 6 865.57 | 3 023.33 | 2 835.06 | 5 634.61 | 6 373.84 |
| Balance sheet total (liabilities) | 32 730.93 | 29 070.72 | 9 988.04 | 12 045.34 | 7 298.76 |
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.