BERTMARK DANMARK ApS
CVR number: 34877173
Nørrevangen 64, 2610 Rødovre
pj@bertmark.dk
tel: 40763502
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 207.49 | 122.37 | 12.37 | -75.75 | - 229.88 |
| Employee benefit expenses | - 150.00 | - 150.00 | - 150.00 | - 150.00 | - 150.00 |
| EBIT | - 357.49 | -27.63 | - 137.63 | - 225.75 | - 379.88 |
| Other financial income | 45.87 | ||||
| Other financial expenses | -77.45 | -12.42 | -9.48 | -0.89 | -0.88 |
| Pre-tax profit | - 434.93 | 5.82 | - 147.11 | - 226.64 | - 380.76 |
| Income taxes | 89.98 | 8.81 | - 108.94 | ||
| Net earnings | - 344.95 | 14.63 | - 147.11 | - 226.64 | - 489.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 165.75 | 211.68 | 261.10 | 325.12 | 362.93 |
| Advance payments | 230.15 | 136.74 | 18.58 | 0.57 | 0.57 |
| Inventories total | 395.90 | 348.42 | 279.68 | 325.69 | 363.50 |
| Current trade debtors | 0.23 | 1.05 | 1.94 | 1.09 | 1.11 |
| Prepayments and accrued income | 29.82 | ||||
| Current other receivables | 58.97 | 1.81 | 17.02 | 16.44 | 13.75 |
| Current deferred tax assets | 100.13 | 108.94 | 108.94 | 108.94 | |
| Short term receivables total | 189.14 | 111.80 | 127.89 | 126.47 | 14.86 |
| Cash and bank deposits | 39.70 | 3.30 | 4.03 | 0.82 | |
| Cash and cash equivalents | 39.70 | 3.30 | 4.03 | 0.82 | |
| Balance sheet total (assets) | 585.04 | 499.93 | 410.86 | 456.19 | 379.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -8.73 | - 353.68 | - 339.05 | - 486.17 | - 712.81 |
| Profit of the financial year | - 344.95 | 14.63 | - 147.11 | - 226.64 | - 489.70 |
| Shareholders equity total | - 273.68 | - 259.05 | - 406.17 | - 632.80 | -1 122.50 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 203.81 | ||||
| Current trade creditors | 299.97 | 78.63 | 30.84 | 29.31 | 23.14 |
| Current owed to group member | 354.94 | 493.33 | 786.18 | 1 059.69 | 1 478.54 |
| Other non-interest bearing current liabilities | 187.02 | ||||
| Current liabilities total | 858.72 | 758.98 | 817.03 | 1 089.00 | 1 501.68 |
| Balance sheet total (liabilities) | 585.04 | 499.93 | 410.86 | 456.19 | 379.18 |
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.