ANNETTA ELMO MANAGEMENT ApS — Credit Rating and Financial Key Figures
CVR number: 28503709
Skovvej 3 C, 2930 Klampenborg
annetta@annetta.dk
tel: 20731055
www.aembooking.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 227.91 | 295.71 | 1 251.14 | 493.57 | 117.47 |
| Employee benefit expenses | -1 116.78 | - 786.09 | - 696.64 | - 601.13 | - 482.68 |
| Total depreciation | -17.58 | -7.27 | |||
| EBIT | 93.56 | - 497.64 | 554.50 | - 107.56 | - 365.20 |
| Other financial income | 0.01 | 0.49 | 0.20 | 0.02 | |
| Other financial expenses | -58.70 | -56.05 | -2.68 | -2.44 | -1.37 |
| Pre-tax profit | 34.86 | - 553.68 | 552.32 | - 109.80 | - 366.55 |
| Income taxes | -15.38 | 120.33 | - 124.44 | 21.02 | |
| Net earnings | 19.48 | - 433.35 | 427.88 | -88.78 | - 366.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.27 | ||||
| Tangible assets total | 7.27 | ||||
| Investments total | |||||
| Non-current other receivables | 24.37 | 24.37 | |||
| Long term receivables total | 24.37 | 24.37 | |||
| Inventories total | |||||
| Current trade debtors | 637.08 | 144.84 | 146.93 | 25.00 | 12.50 |
| Prepayments and accrued income | 25.94 | ||||
| Current other receivables | 50.95 | 382.00 | 376.06 | 200.00 | 57.80 |
| Current deferred tax assets | 18.61 | 128.82 | 22.38 | 30.66 | 28.66 |
| Short term receivables total | 706.63 | 681.60 | 545.37 | 255.66 | 98.97 |
| Cash and bank deposits | 552.01 | 328.17 | 376.52 | 430.00 | 96.92 |
| Cash and cash equivalents | 552.01 | 328.17 | 376.52 | 430.00 | 96.92 |
| Balance sheet total (assets) | 1 290.28 | 1 034.14 | 921.89 | 685.66 | 195.89 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | ||||
| Retained earnings | 448.75 | 468.23 | -47.32 | 380.55 | 291.77 |
| Profit of the financial year | 19.48 | - 433.35 | 427.88 | -88.78 | - 366.55 |
| Shareholders equity total | 593.23 | 159.88 | 562.75 | 416.77 | 50.22 |
| Non-current other liabilities | 33.73 | ||||
| Non-current liabilities total | 33.73 | ||||
| Current loans from credit institutions | 5.13 | ||||
| Advances received | 200.00 | ||||
| Current trade creditors | 55.17 | ||||
| Other non-interest bearing current liabilities | 636.75 | 640.52 | 359.14 | 268.89 | 145.68 |
| Current liabilities total | 697.05 | 840.52 | 359.14 | 268.89 | 145.68 |
| Balance sheet total (liabilities) | 1 290.28 | 1 034.14 | 921.89 | 685.66 | 195.89 |
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.