ZINCO DANMARK A/S
CVR number: 31500184
Gammel Marbjergvej 11, 4000 Roskilde
tel: 75526822
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13.56 | 737.63 | - 208.88 | 47.33 | 112.80 |
| EBIT | 13.56 | 737.63 | - 208.88 | 47.33 | 112.80 |
| Other financial income | 2.36 | ||||
| Other financial expenses | -2.44 | -3.13 | -4.57 | -3.67 | -1.12 |
| Pre-tax profit | 11.13 | 734.49 | - 213.44 | 43.66 | 114.04 |
| Income taxes | -3.23 | - 161.47 | 47.00 | -9.57 | -25.54 |
| Net earnings | 7.89 | 573.03 | - 166.44 | 34.09 | 88.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 15.00 | 15.00 | 15.43 | 15.43 | 15.43 |
| Long term receivables total | 15.00 | 15.00 | 15.43 | 15.43 | 15.43 |
| Finished products/goods | 631.28 | 653.36 | 801.41 | 970.94 | 397.14 |
| Inventories total | 631.28 | 653.36 | 801.41 | 970.94 | 397.14 |
| Current trade debtors | 44.73 | ||||
| Current amounts owed by group member comp. | 3.65 | 179.87 | 24.20 | 87.63 | |
| Current deferred tax assets | 4.00 | 3.00 | 50.00 | ||
| Short term receivables total | 4.00 | 6.65 | 229.87 | 68.93 | 87.63 |
| Cash and bank deposits | 94.52 | 1 153.92 | 241.40 | 243.80 | 993.19 |
| Cash and cash equivalents | 94.52 | 1 153.92 | 241.40 | 243.80 | 993.19 |
| Balance sheet total (assets) | 744.80 | 1 828.93 | 1 288.11 | 1 299.10 | 1 493.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 501.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 84.00 | - 408.11 | 664.92 | 498.47 | 532.57 |
| Profit of the financial year | 7.89 | 573.03 | - 166.44 | 34.09 | 88.50 |
| Shareholders equity total | 592.89 | 1 165.92 | 999.47 | 1 033.57 | 1 122.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 55.86 | 20.66 | 18.61 | 17.12 | 55.04 |
| Current owed to group member | 11.52 | 21.00 | 7.97 | 61.21 | 13.18 |
| Short-term deferred tax liabilities | 1.23 | 160.47 | 8.18 | 25.54 | |
| Other non-interest bearing current liabilities | 83.30 | 460.88 | 262.06 | 179.02 | 277.55 |
| Current liabilities total | 151.91 | 663.01 | 288.64 | 265.54 | 371.32 |
| Balance sheet total (liabilities) | 744.80 | 1 828.93 | 1 288.11 | 1 299.10 | 1 493.39 |
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.