WORTH KEEPING ApS
CVR number: 32441319
Ydesmindevej 9, 8560 Kolind
3d@worth-keeping.com
tel: 23720164
4dscan.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 234.65 | 363.83 | 309.63 | 299.05 | 78.00 |
| Costs of management | - 298.63 | - 265.23 | - 233.49 | - 150.84 | - 133.00 |
| Costs of distribution | -29.59 | -5.26 | -2.36 | -3.30 | -0.84 |
| EBIT | -93.57 | 93.33 | 73.78 | 144.91 | -55.84 |
| Other financial expenses | -90.21 | -81.50 | -88.63 | -80.24 | - 123.83 |
| Pre-tax profit | - 183.78 | 11.83 | -14.85 | 64.67 | - 179.66 |
| Income taxes | 40.11 | -5.48 | 5.76 | -14.35 | 38.87 |
| Net earnings | - 143.67 | 6.35 | -9.08 | 50.32 | - 140.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 440.37 | 364.12 | 336.62 | 396.62 | 396.62 |
| Intangible rights | 30.04 | 6.35 | 2.77 | ||
| Intangible assets total | 470.41 | 370.47 | 339.39 | 396.62 | 396.62 |
| Machinery and equipment | 37.50 | 25.00 | 12.50 | ||
| Tangible assets total | 37.50 | 25.00 | 12.50 | ||
| Other receivables | 21.84 | ||||
| Investments total | 21.84 | ||||
| Deferred tax assets | 35.90 | 30.43 | 36.19 | ||
| Long term receivables total | 35.90 | 30.43 | 36.19 | ||
| Finished products/goods | 767.65 | 753.14 | 785.20 | 822.60 | 798.35 |
| Inventories total | 767.65 | 753.14 | 785.20 | 822.60 | 798.35 |
| Current trade debtors | 43.95 | 39.67 | 87.28 | 48.16 | 46.03 |
| Current other receivables | 14.54 | -3.18 | 12.23 | ||
| Current deferred tax assets | 21.84 | 60.70 | |||
| Short term receivables total | 43.95 | 39.67 | 101.83 | 66.81 | 118.97 |
| Cash and bank deposits | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| Cash and cash equivalents | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
| Balance sheet total (assets) | 1 318.10 | 1 231.39 | 1 287.79 | 1 320.56 | 1 314.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 440.37 | 364.12 | 336.62 | 396.62 | 396.62 |
| Retained earnings | - 392.69 | - 460.12 | - 426.27 | - 495.36 | - 445.04 |
| Profit of the financial year | - 143.67 | 6.35 | -9.08 | 50.32 | - 140.80 |
| Shareholders equity total | 29.00 | 35.35 | 26.27 | 76.58 | -64.21 |
| Non-current loans from credit institutions | 12.46 | ||||
| Non-current liabilities total | 12.46 | ||||
| Current loans from credit institutions | 990.42 | 943.22 | 962.62 | 958.87 | 989.42 |
| Current trade creditors | 132.02 | 43.54 | 73.50 | 72.34 | 103.05 |
| Current owed to participating | 8.11 | 69.44 | 84.15 | 85.89 | 99.00 |
| Other non-interest bearing current liabilities | 146.08 | 139.85 | 141.25 | 126.87 | 186.87 |
| Current liabilities total | 1 276.64 | 1 196.04 | 1 261.53 | 1 243.98 | 1 378.34 |
| Balance sheet total (liabilities) | 1 318.10 | 1 231.39 | 1 287.79 | 1 320.56 | 1 314.12 |
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.