Axelz Service ApS
CVR number: 33162987
Jagtvej 125, 2200 København N
info@a-x-l.dk
tel: 60163079
www.a-x-l.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -36.71 | 5.28 | 16.00 | -93.99 | 94.97 |
| Employee benefit expenses | -50.03 | -96.00 | - 103.30 | -16.54 | |
| EBIT | -36.71 | -44.75 | -80.00 | - 197.29 | 78.44 |
| Other financial income | 40.44 | ||||
| Other financial expenses | 0.37 | -3.00 | -5.16 | -16.92 | |
| Pre-tax profit | -36.34 | -44.75 | -83.00 | - 162.01 | 61.52 |
| Income taxes | 13.13 | 35.79 | 14.00 | 31.54 | |
| Net earnings | -23.21 | -8.95 | -69.00 | - 162.01 | 93.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 232.00 | 158.93 | |||
| Current amounts owed by group member comp. | 14.00 | ||||
| Current other receivables | 1.50 | 0.06 | |||
| Current deferred tax assets | 13.13 | 35.79 | 31.54 | ||
| Short term receivables total | 14.63 | 35.79 | 246.00 | 0.06 | 190.47 |
| Cash and bank deposits | 4.34 | 5.01 | 3.00 | 6.45 | |
| Cash and cash equivalents | 4.34 | 5.01 | 3.00 | 6.45 | |
| Balance sheet total (assets) | 18.97 | 40.81 | 249.00 | 0.06 | 196.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 436.78 | - 459.99 | - 469.00 | - 538.05 | - 700.06 |
| Profit of the financial year | -23.21 | -8.95 | -69.00 | - 162.01 | 93.05 |
| Shareholders equity total | - 379.99 | - 388.95 | - 458.00 | - 620.06 | - 527.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 113.00 | 5.00 | 5.00 | ||
| Current owed to group member | 367.09 | 384.53 | 485.00 | 531.99 | 692.19 |
| Other non-interest bearing current liabilities | 31.88 | 45.22 | 109.00 | 83.14 | 26.73 |
| Current liabilities total | 398.97 | 429.75 | 707.00 | 620.13 | 723.92 |
| Balance sheet total (liabilities) | 18.97 | 40.81 | 249.00 | 0.06 | 196.91 |
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.