Kaninus ApS
CVR number: 35660968
Lystruplund 14, 8520 Lystrup
borgen@magiray.dk
tel: 22331494
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 59.38 | 93.38 | 135.36 | 165.02 | 80.57 |
| Employee benefit expenses | -12.32 | -49.63 | -91.08 | ||
| EBIT | 47.06 | 93.38 | 135.36 | 115.39 | -10.51 |
| Other financial income | 2.68 | 4.18 | 5.16 | ||
| Other financial expenses | -6.69 | -3.05 | -3.58 | -10.10 | -1.65 |
| Pre-tax profit | 40.37 | 93.01 | 131.78 | 109.47 | -7.00 |
| Income taxes | -10.01 | -29.30 | -24.53 | ||
| Net earnings | 40.37 | 83.00 | 102.48 | 84.94 | -7.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 87.91 | 99.11 | 150.39 | 128.27 | 124.63 |
| Inventories total | 87.91 | 99.11 | 150.39 | 128.27 | 124.63 |
| Current trade debtors | 3.68 | 1.42 | 27.22 | 28.60 | |
| Current amounts owed by group member comp. | 31.48 | 45.56 | 104.36 | 83.41 | |
| Prepayments and accrued income | 0.35 | 0.17 | |||
| Current other receivables | 0.02 | 110.00 | 198.16 | 90.13 | 42.61 |
| Short term receivables total | 3.70 | 142.89 | 243.72 | 222.07 | 154.79 |
| Cash and bank deposits | 58.54 | 21.11 | 121.23 | 28.02 | 86.17 |
| Cash and cash equivalents | 58.54 | 21.11 | 121.23 | 28.02 | 86.17 |
| Balance sheet total (assets) | 150.14 | 263.11 | 515.33 | 378.36 | 365.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -84.45 | -44.09 | 38.92 | 141.39 | 226.34 |
| Profit of the financial year | 40.37 | 83.00 | 102.48 | 84.94 | -7.00 |
| Shareholders equity total | 5.91 | 88.92 | 191.40 | 276.33 | 269.33 |
| Non-current liabilities total | |||||
| Advances received | 4.10 | 12.10 | 9.65 | 10.28 | 17.82 |
| Current trade creditors | 63.73 | 17.98 | 103.72 | 14.19 | 16.75 |
| Current owed to participating | 12.47 | 12.72 | 12.72 | 8.10 | |
| Current owed to group member | 26.98 | ||||
| Short-term deferred tax liabilities | 10.45 | 30.56 | 25.61 | ||
| Other non-interest bearing current liabilities | 36.95 | 120.94 | 167.29 | 51.96 | 53.59 |
| Current liabilities total | 144.23 | 174.19 | 323.94 | 102.03 | 96.26 |
| Balance sheet total (liabilities) | 150.14 | 263.11 | 515.33 | 378.36 | 365.59 |
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.