SUMMITS.DK ApS
CVR number: 29221340
Vestre Allé 30, 8600 Silkeborg
per@summits.dk
tel: 61674747
www.summits.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 193.79 | 132.85 | 88.33 | 85.60 | 41.99 |
| Employee benefit expenses | -2.45 | -4.57 | -50.00 | -10.00 | |
| Total depreciation | -65.34 | -57.29 | -30.68 | ||
| EBIT | 126.00 | 70.99 | 7.66 | 75.60 | 41.99 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -1.73 | -7.83 | -3.76 | -2.00 | -4.85 |
| Pre-tax profit | 124.28 | 63.16 | 3.90 | 73.61 | 37.16 |
| Income taxes | -27.00 | -15.03 | 0.70 | -17.01 | -8.79 |
| Net earnings | 97.28 | 48.13 | 4.59 | 56.60 | 28.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 87.97 | 30.68 | |||
| Tangible assets total | 87.97 | 30.68 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 77.13 | 5.00 | 40.60 | 21.97 | 130.00 |
| Current amounts owed by group member comp. | 2.92 | 5.17 | |||
| Current deferred tax assets | 10.00 | 13.50 | 15.00 | 11.00 | 8.50 |
| Short term receivables total | 90.05 | 23.67 | 55.60 | 32.97 | 138.50 |
| Cash and bank deposits | 70.44 | 97.98 | 186.54 | 221.52 | |
| Cash and cash equivalents | 70.44 | 97.98 | 186.54 | 221.52 | |
| Balance sheet total (assets) | 178.02 | 124.79 | 153.58 | 219.51 | 360.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 237.97 | - 140.69 | -92.56 | -87.97 | -31.37 |
| Profit of the financial year | 97.28 | 48.13 | 4.59 | 56.60 | 28.37 |
| Shareholders equity total | -15.69 | 32.44 | 37.03 | 93.63 | 122.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 31.48 | ||||
| Current trade creditors | 15.00 | 15.00 | 19.07 | 20.00 | 133.05 |
| Current owed to group member | 6.69 | 8.03 | 10.88 | ||
| Short-term deferred tax liabilities | 18.53 | 3.34 | 13.01 | 6.29 | |
| Other non-interest bearing current liabilities | 147.23 | 58.82 | 87.44 | 84.84 | 87.80 |
| Current liabilities total | 193.71 | 92.35 | 116.55 | 125.88 | 238.01 |
| Balance sheet total (liabilities) | 178.02 | 124.79 | 153.58 | 219.51 | 360.01 |
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.