CORE ONE A/S
CVR number: 31880351
Lene Haus Vej 9 B, 7430 Ikast
tel: 69803050
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 973.00 | 24 332.00 | 11 103.23 | 13 698.05 | 5 204.51 |
| Employee benefit expenses | -10 371.00 | -12 049.00 | -10 252.32 | -10 797.40 | -10 630.91 |
| Total depreciation | -1 336.00 | -1 445.00 | - 340.00 | - 389.30 | - 225.29 |
| EBIT | 8 266.00 | 10 838.00 | 510.92 | 2 511.35 | -5 651.68 |
| Other financial income | 71.00 | 71.00 | 112.78 | 1.23 | 21.29 |
| Other financial expenses | - 717.00 | - 490.00 | - 537.08 | - 542.32 | -1 402.98 |
| Net income from associates (fin.) | 3 005.00 | 2 304.00 | 353.07 | 1 743.93 | 1 513.35 |
| Pre-tax profit | 10 625.00 | 12 723.00 | 439.69 | 3 714.20 | -5 520.03 |
| Income taxes | -1 708.00 | -2 305.00 | -34.76 | - 443.42 | 1 538.40 |
| Net earnings | 8 917.00 | 10 418.00 | 404.93 | 3 270.78 | -3 981.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 239.00 | ||||
| Intangible assets total | 1 239.00 | ||||
| Machinery and equipment | 493.00 | 386.00 | 783.67 | 394.37 | 169.09 |
| Tangible assets total | 493.00 | 386.00 | 783.67 | 394.37 | 169.09 |
| Holdings in group member companies | 5 658.00 | 7 341.00 | 8 439.75 | 10 828.88 | 12 524.08 |
| Other receivables | 554.40 | 554.40 | |||
| Investments total | 5 658.00 | 7 341.00 | 8 439.75 | 11 383.28 | 13 078.48 |
| Non-current other receivables | 450.00 | 450.00 | 554.40 | ||
| Long term receivables total | 450.00 | 450.00 | 554.40 | ||
| Inventories total | |||||
| Current trade debtors | 12 243.00 | 15 336.00 | 15 934.48 | 11 251.79 | 12 830.98 |
| Current amounts owed by group member comp. | 17 523.00 | 25 060.00 | 25 960.83 | 23 902.46 | 16 422.82 |
| Prepayments and accrued income | 1 134.00 | 5.00 | 314.32 | 403.50 | 312.16 |
| Current other receivables | 489.00 | 189.00 | 182.30 | 376.50 | 137.94 |
| Current deferred tax assets | 537.00 | 1 410.00 | 692.24 | 768.40 | 1 997.40 |
| Short term receivables total | 31 926.00 | 42 000.00 | 43 084.16 | 36 702.65 | 31 701.30 |
| Cash and bank deposits | 76.00 | 241.00 | 3 547.82 | 3 413.57 | 6.27 |
| Cash and cash equivalents | 76.00 | 241.00 | 3 547.82 | 3 413.57 | 6.27 |
| Balance sheet total (assets) | 39 842.00 | 50 418.00 | 56 409.80 | 51 893.87 | 44 955.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 525.00 | 525.00 | 525.00 | 525.00 | 525.00 |
| Shares repurchased | 2 000.00 | ||||
| Other reserves | 6 343.00 | 7 060.00 | 8 157.94 | 8 547.74 | 9 399.74 |
| Retained earnings | 2 359.00 | 4 538.00 | 8 603.66 | 4 960.09 | 8 717.52 |
| Profit of the financial year | 8 917.00 | 10 418.00 | 404.93 | 3 270.78 | -3 981.63 |
| Shareholders equity total | 18 144.00 | 22 541.00 | 17 691.53 | 19 303.61 | 14 660.64 |
| Provisions | 177.00 | ||||
| Non-current other liabilities | 285.00 | ||||
| Non-current liabilities total | 285.00 | ||||
| Current loans from credit institutions | 11 505.00 | 19 509.00 | 25 699.19 | 26 585.37 | 23 029.11 |
| Advances received | 5 329.00 | 3 029.00 | 8 781.38 | 1 588.74 | 2 447.36 |
| Current trade creditors | 666.00 | 938.00 | 829.31 | 994.00 | 627.31 |
| Current owed to group member | 618.20 | ||||
| Other non-interest bearing current liabilities | 3 736.00 | 4 401.00 | 3 408.39 | 3 422.14 | 3 572.52 |
| Current liabilities total | 21 236.00 | 27 877.00 | 38 718.27 | 32 590.26 | 30 294.50 |
| Balance sheet total (liabilities) | 39 842.00 | 50 418.00 | 56 409.80 | 51 893.87 | 44 955.14 |
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.