SØREN NEDERGAARD CHRISTENSEN, 925 HJALLERUP ApS
CVR number: 33575289
Skovglimt 2, 9320 Hjallerup
925@rema1000.dk
tel: 96473868
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.15 | 4.63 | 4.71 | 4.42 | 3 757.68 |
| Employee benefit expenses | -3.04 | -2.96 | -3.23 | -3.24 | -2 951.85 |
| Total depreciation | -0.22 | -0.19 | -0.18 | -0.13 | - 130.77 |
| EBIT | 0.89 | 1.48 | 1.29 | 1.06 | 675.07 |
| Other financial income | 0.00 | 0.00 | 0.00 | 0.24 | |
| Other financial expenses | -0.16 | -0.17 | -0.18 | -0.18 | - 186.14 |
| Pre-tax profit | 0.73 | 1.31 | 1.12 | 0.88 | 489.17 |
| Income taxes | -0.16 | -0.29 | -0.25 | -0.19 | - 107.89 |
| Net earnings | 0.57 | 1.02 | 0.87 | 0.68 | 381.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.53 | 0.38 | 0.38 | 0.37 | 565.56 |
| Tangible assets total | 0.53 | 0.38 | 0.38 | 0.37 | 565.56 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2.10 | 2.63 | 3.04 | 2.98 | 3 168.08 |
| Inventories total | 2.10 | 2.63 | 3.04 | 2.98 | 3 168.08 |
| Current trade debtors | 0.09 | 0.10 | 0.11 | 0.19 | 120.61 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.18 | 0.13 | 0.20 | 0.19 | 401.59 |
| Current deferred tax assets | 0.10 | 0.06 | 0.08 | 0.10 | 31.69 |
| Short term receivables total | 0.38 | 0.29 | 0.38 | 0.48 | 553.89 |
| Cash and bank deposits | 0.77 | 0.82 | 0.92 | 0.72 | 905.39 |
| Cash and cash equivalents | 0.77 | 0.82 | 0.92 | 0.72 | 905.39 |
| Balance sheet total (assets) | 3.77 | 4.12 | 4.73 | 4.55 | 5 192.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.49 | 0.26 | 0.28 | -0.05 | 539.74 |
| Profit of the financial year | 0.57 | 1.02 | 0.87 | 0.68 | 381.28 |
| Shareholders equity total | 1.36 | 1.58 | 1.45 | 0.94 | 1 221.03 |
| Provisions | 0.03 | 0.01 | 0.03 | 0.04 | 57.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.59 | 1.40 | 2.37 | 3.04 | 3 109.47 |
| Other non-interest bearing current liabilities | 0.79 | 1.12 | 0.88 | 0.53 | 805.31 |
| Current liabilities total | 2.38 | 2.52 | 3.25 | 3.57 | 3 914.78 |
| Balance sheet total (liabilities) | 3.77 | 4.12 | 4.73 | 4.55 | 5 192.93 |
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.