AQUADANIA A/S
CVR number: 27223788
Jernholmen 54, 2650 Hvidovre
info@waterstillar.com
tel: 40198860
www.waterstillar.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 423.12 | - 118.30 | - 228.49 | - 151.55 | -98.81 |
| Employee benefit expenses | -1 463.83 | - 118.78 | -92.96 | -80.80 | -31.66 |
| Total depreciation | - 499.21 | -37.67 | |||
| EBIT | 541.50 | - 274.76 | - 321.45 | - 232.35 | - 130.47 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -4.29 | -17.33 | -6.67 | -6.93 | -0.08 |
| Pre-tax profit | 537.21 | - 292.09 | - 328.12 | - 239.28 | - 130.55 |
| Net earnings | 537.21 | - 292.09 | - 328.12 | - 239.28 | - 130.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 37.67 | ||||
| Intangible assets total | 37.67 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 6.51 | 127.52 | 123.29 | 191.45 | 184.95 |
| Inventories total | 6.51 | 127.52 | 123.29 | 191.45 | 184.95 |
| Current trade debtors | 16.34 | ||||
| Prepayments and accrued income | 0.93 | 6.00 | |||
| Current other receivables | 7.00 | 3.16 | 6.29 | ||
| Short term receivables total | 17.27 | 13.00 | 3.16 | 6.29 | |
| Cash and bank deposits | 89.68 | 28.37 | 281.45 | 77.65 | 12.06 |
| Cash and cash equivalents | 89.68 | 28.37 | 281.45 | 77.65 | 12.06 |
| Balance sheet total (assets) | 133.86 | 173.16 | 417.74 | 272.26 | 203.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 677.33 | 682.65 | 692.03 | 692.03 | 692.03 |
| Retained earnings | -1 771.81 | - 989.93 | - 541.39 | - 869.51 | -1 108.79 |
| Profit of the financial year | 537.21 | - 292.09 | - 328.12 | - 239.28 | - 130.55 |
| Shareholders equity total | - 557.28 | - 599.36 | - 177.48 | - 416.76 | - 547.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Current owed to group member | 70.82 | 70.82 | 70.82 | 100.82 | 125.82 |
| Other non-interest bearing current liabilities | 600.32 | 681.71 | 504.40 | 568.20 | 604.80 |
| Current liabilities total | 691.14 | 772.52 | 595.22 | 689.02 | 750.62 |
| Balance sheet total (liabilities) | 133.86 | 173.16 | 417.74 | 272.26 | 203.31 |
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.