Elcee ApS
CVR number: 30500245
Virkelyst 10, 9400 Nørresundby
kmadsen@elcee.dk
tel: 98900656
https://www.elceegroup.com/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 029.26 | 2 835.31 | 3 716.94 | 1 720.29 | 971.37 |
| Employee benefit expenses | -2 126.90 | -2 485.30 | -3 873.54 | -7 624.92 | -6 748.60 |
| Total depreciation | -51.46 | ||||
| EBIT | - 149.11 | 350.01 | - 156.60 | -5 904.64 | -5 777.22 |
| Other financial income | 19.55 | ||||
| Other financial expenses | - 269.41 | - 287.82 | - 344.90 | - 547.69 | - 749.86 |
| Pre-tax profit | - 418.51 | 62.19 | - 501.50 | -6 452.32 | -6 507.53 |
| Net earnings | - 418.51 | 62.19 | - 501.50 | -6 452.32 | -6 507.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 48.00 | 55.20 | 82.34 | ||
| Investments total | 48.00 | 55.20 | 82.34 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 1 933.01 | 4 628.16 | 5 563.99 | 12 544.54 | 8 659.26 |
| Inventories total | 1 933.01 | 4 628.16 | 5 563.99 | 12 544.54 | 8 659.26 |
| Current trade debtors | 868.48 | 1 912.93 | 6 082.98 | 4 846.65 | 3 155.14 |
| Current other receivables | 531.70 | 1 777.63 | 4 493.20 | 6 202.04 | 2 765.94 |
| Short term receivables total | 1 400.18 | 3 690.56 | 10 576.18 | 11 048.69 | 5 921.08 |
| Cash and bank deposits | 1 978.71 | 871.54 | 1 070.63 | 1 067.69 | 2 930.92 |
| Cash and cash equivalents | 1 978.71 | 871.54 | 1 070.63 | 1 067.69 | 2 930.92 |
| Balance sheet total (assets) | 5 311.90 | 9 190.25 | 17 258.80 | 24 716.12 | 17 593.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Share premium account | 304.53 | 304.53 | 304.53 | 304.53 | 304.53 |
| Retained earnings | -3 940.53 | -4 359.04 | -4 296.85 | -4 798.35 | -11 250.67 |
| Profit of the financial year | - 418.51 | 62.19 | - 501.50 | -6 452.32 | -6 507.53 |
| Shareholders equity total | -3 928.51 | -3 866.33 | -4 367.83 | -10 820.15 | -17 327.68 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 13.99 | 15.02 | 14.42 | 44.63 | 22.18 |
| Current trade creditors | 404.51 | 2 225.44 | 3 564.78 | 9 545.90 | 10 095.89 |
| Current owed to group member | 8 265.78 | 9 215.24 | 12 145.24 | 23 684.04 | 23 912.94 |
| Other non-interest bearing current liabilities | 556.13 | 1 600.88 | 5 902.18 | 2 261.69 | 890.26 |
| Current liabilities total | 9 240.42 | 13 056.58 | 21 626.62 | 35 536.26 | 34 921.27 |
| Balance sheet total (liabilities) | 5 311.90 | 9 190.25 | 17 258.80 | 24 716.12 | 17 593.59 |
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.