ATELIER'ET ApS
CVR number: 29621349
Hovedgaden 40, Lime 8544 Mørke
atelieret@atelieret.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 225.68 | 420.25 | 39.45 | 60.44 | -22.76 |
| Employee benefit expenses | - 236.32 | - 201.01 | - 200.11 | -12.95 | |
| Total depreciation | -9.30 | -9.59 | -9.59 | ||
| EBIT | -10.64 | 219.23 | - 169.96 | 37.90 | -32.35 |
| Other financial expenses | -1.02 | -1.06 | -3.46 | -0.59 | -0.79 |
| Pre-tax profit | -11.66 | 218.17 | - 173.42 | 37.31 | -33.14 |
| Income taxes | 2.47 | -47.99 | 37.57 | -8.24 | 7.12 |
| Net earnings | -9.19 | 170.18 | - 135.84 | 29.07 | -26.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.06 | 19.47 | 9.88 | ||
| Tangible assets total | 29.06 | 19.47 | 9.88 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.25 | 57.51 | |||
| Prepayments and accrued income | 11.40 | 11.50 | 11.30 | 11.30 | 11.80 |
| Current other receivables | 9.38 | 16.01 | |||
| Current deferred tax assets | 2.47 | 38.57 | 37.34 | 42.45 | |
| Short term receivables total | 29.50 | 11.50 | 49.87 | 106.15 | 70.26 |
| Cash and bank deposits | 168.22 | 430.34 | 150.58 | 32.95 | 29.85 |
| Cash and cash equivalents | 168.22 | 430.34 | 150.58 | 32.95 | 29.85 |
| Balance sheet total (assets) | 197.73 | 441.84 | 229.51 | 158.56 | 109.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 50.00 | ||||
| Retained earnings | -5.09 | -64.27 | 105.91 | -29.94 | -0.87 |
| Profit of the financial year | -9.19 | 170.18 | - 135.84 | 29.07 | -26.02 |
| Shareholders equity total | 85.73 | 255.91 | 70.06 | 99.13 | 73.11 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 8.00 | 12.00 | 12.00 |
| Short-term deferred tax liabilities | 44.52 | ||||
| Other non-interest bearing current liabilities | 104.00 | 133.41 | 151.45 | 47.43 | 24.87 |
| Current liabilities total | 112.00 | 185.93 | 159.45 | 59.43 | 36.87 |
| Balance sheet total (liabilities) | 197.73 | 441.84 | 229.51 | 158.56 | 109.99 |
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.