Olsanora ApS
CVR number: 29243212
Maglebjergvej 6, 2800 Kongens Lyngby
thebillums@hotmail.com
tel: 20732249
www.europamester.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 277.83 | 79.63 | 282.71 | 1 114.19 | 1 498.49 |
| Employee benefit expenses | -80.00 | - 241.14 | - 290.84 | - 886.88 | -1 184.54 |
| Total depreciation | -27.14 | -32.94 | -32.94 | -90.09 | - 108.66 |
| EBIT | 170.69 | - 194.45 | -41.08 | 137.23 | 205.29 |
| Other financial income | 0.19 | ||||
| Other financial expenses | -0.30 | -4.65 | -8.78 | -8.73 | -0.06 |
| Pre-tax profit | 170.40 | - 199.10 | -49.86 | 128.50 | 205.41 |
| Income taxes | -28.27 | 43.79 | 10.20 | -29.63 | -45.25 |
| Net earnings | 142.13 | - 155.31 | -39.66 | 98.87 | 160.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 98.83 | 65.89 | 32.94 | 342.86 | 364.20 |
| Intangible assets total | 98.83 | 65.89 | 32.94 | 342.86 | 364.20 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 100.00 | ||||
| Current deferred tax assets | 43.79 | 55.99 | 32.47 | 2.06 | |
| Short term receivables total | 43.79 | 55.99 | 132.47 | 2.06 | |
| Cash and bank deposits | 448.48 | 413.60 | 305.12 | 30.76 | 241.82 |
| Cash and cash equivalents | 448.48 | 413.60 | 305.12 | 30.76 | 241.82 |
| Balance sheet total (assets) | 547.31 | 523.28 | 394.05 | 506.08 | 608.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 19.21 | 161.34 | 6.03 | 15.66 | 114.52 |
| Profit of the financial year | 142.13 | - 155.31 | -39.66 | 98.87 | 160.15 |
| Shareholders equity total | 286.34 | 131.03 | 91.37 | 239.52 | 399.67 |
| Provisions | 3.47 | ||||
| Non-current liabilities total | |||||
| Current owed to participating | 55.85 | 54.85 | 57.05 | 22.28 | 11.48 |
| Short-term deferred tax liabilities | 33.79 | 28.27 | 14.90 | ||
| Other non-interest bearing current liabilities | 167.86 | 309.12 | 245.63 | 244.28 | 182.03 |
| Current liabilities total | 257.50 | 392.25 | 302.68 | 266.56 | 208.41 |
| Balance sheet total (liabilities) | 547.31 | 523.28 | 394.05 | 506.08 | 608.08 |
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.