Zubstanz ApS
CVR number: 34089892
Pakhustorvet 2, 6000 Kolding
zubstanz@zubstanz.dk
tel: 70707574
www.zubstanz.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 713.80 | 1 932.77 | 1 970.93 | 2 488.91 | 1 385.08 |
| Employee benefit expenses | - 308.80 | -1 379.13 | -2 152.82 | -2 206.80 | -1 640.75 |
| Total depreciation | -99.84 | -49.18 | -34.52 | -18.09 | -34.66 |
| EBIT | 305.16 | 504.46 | - 216.41 | 264.03 | - 290.33 |
| Other financial expenses | -2.83 | -2.67 | -18.05 | -90.35 | -58.96 |
| Pre-tax profit | 302.33 | 501.79 | - 234.46 | 173.68 | - 349.29 |
| Income taxes | -77.99 | - 128.96 | 36.04 | -63.41 | 62.87 |
| Net earnings | 224.34 | 372.83 | - 198.42 | 110.27 | - 286.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 37.33 | 9.71 | 31.38 | 40.99 | 144.07 |
| Machinery and equipment | 38.53 | 16.97 | 31.38 | ||
| Tangible assets total | 75.86 | 26.68 | 31.38 | 72.36 | 144.07 |
| Other receivables | 141.56 | ||||
| Investments total | 141.56 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 120.77 | 653.82 | 430.89 | 471.07 | 117.37 |
| Prepayments and accrued income | 133.88 | 16.73 | 17.66 | ||
| Current other receivables | 248.02 | 249.79 | 159.56 | 210.83 | |
| Current deferred tax assets | 14.00 | 17.00 | 53.04 | 5.40 | 68.27 |
| Short term receivables total | 268.64 | 935.57 | 751.39 | 636.03 | 396.47 |
| Cash and bank deposits | 295.02 | 673.77 | 1 193.04 | 792.50 | 114.53 |
| Cash and cash equivalents | 295.02 | 673.77 | 1 193.04 | 792.50 | 114.53 |
| Balance sheet total (assets) | 781.08 | 1 636.01 | 1 975.81 | 1 500.90 | 655.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.00 | ||||
| Retained earnings | 21.49 | 245.83 | 618.67 | 420.25 | 475.52 |
| Profit of the financial year | 224.34 | 372.83 | - 198.42 | 110.27 | - 286.43 |
| Shareholders equity total | 325.83 | 698.67 | 500.25 | 610.52 | 324.09 |
| Non-current liabilities total | |||||
| Advances received | 253.00 | ||||
| Current trade creditors | 35.93 | 62.67 | 274.51 | 35.00 | 45.93 |
| Current owed to participating | 63.80 | 10.35 | |||
| Current owed to group member | 53.46 | 41.61 | 14.90 | ||
| Short-term deferred tax liabilities | 60.56 | 113.69 | 97.81 | 15.77 | |
| Other non-interest bearing current liabilities | 105.76 | 697.19 | 1 039.44 | 798.00 | 270.15 |
| Current liabilities total | 455.25 | 937.35 | 1 475.56 | 890.38 | 330.98 |
| Balance sheet total (liabilities) | 781.08 | 1 636.01 | 1 975.81 | 1 500.90 | 655.07 |
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.