Vendora ApS
CVR number: 30528263
Strandstræde 9, 2791 Dragør
prk@reedtzco.com
tel: 40273097
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 140.76 | 22.90 | 448.98 | 4.89 | 23.49 |
| Employee benefit expenses | -3.90 | -0.50 | |||
| Total depreciation | - 100.00 | - 100.00 | |||
| EBIT | 40.76 | -77.10 | 445.07 | 4.39 | 23.49 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -0.18 | -0.40 | -0.50 | -1.11 | -0.66 |
| Pre-tax profit | 40.58 | -77.50 | 444.57 | 3.28 | 22.86 |
| Income taxes | -8.98 | 13.23 | -97.88 | -3.32 | -6.13 |
| Net earnings | 31.60 | -64.27 | 346.69 | -0.05 | 16.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 300.00 | 200.00 | |||
| Intangible assets total | 300.00 | 200.00 | |||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 85.37 | 21.39 | |||
| Current owed by particip. interest comp. | 37.71 | ||||
| Current other receivables | 9.55 | 14.03 | 7.48 | 2.96 | 2.97 |
| Current deferred tax assets | 15.62 | 1.79 | |||
| Short term receivables total | 94.92 | 51.05 | 7.48 | 40.66 | 4.76 |
| Cash and bank deposits | 13.29 | 6.28 | 38.87 | 2.12 | 1.81 |
| Cash and cash equivalents | 13.29 | 6.28 | 38.87 | 2.12 | 1.81 |
| Balance sheet total (assets) | 408.21 | 257.32 | 46.35 | 42.79 | 6.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 300.00 | 200.00 | |||
| Retained earnings | - 109.59 | -83.93 | - 548.20 | - 201.51 | - 201.56 |
| Profit of the financial year | 31.60 | -64.27 | 346.69 | -0.05 | 16.72 |
| Shareholders equity total | 347.01 | 176.80 | -76.51 | -76.56 | -59.84 |
| Non-current liabilities total | |||||
| Current trade creditors | 21.00 | 54.10 | 29.00 | 29.00 | 5.00 |
| Current owed to group member | 43.21 | ||||
| Other non-interest bearing current liabilities | 40.21 | 26.43 | 93.86 | 90.35 | 18.20 |
| Current liabilities total | 61.21 | 80.53 | 122.86 | 119.35 | 66.41 |
| Balance sheet total (liabilities) | 408.21 | 257.32 | 46.35 | 42.79 | 6.58 |
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.