DANSK 2TAL VENTILATION Entreprise ApS
CVR number: 35847707
Bæk Nørremark 4, Bæk 6500 Vojens
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 277.20 | 4 133.32 | 3 234.91 | 1 610.36 | 1 424.35 |
| Employee benefit expenses | -5 780.64 | -3 786.12 | -3 049.51 | -1 806.90 | -1 308.43 |
| Other operating expenses | -15.56 | -6.32 | |||
| Total depreciation | -57.35 | -23.60 | -18.53 | -18.53 | -12.42 |
| EBIT | -1 560.79 | 308.04 | 160.54 | - 215.07 | 103.51 |
| Other financial income | 4.60 | 23.80 | 30.24 | 287.18 | |
| Other financial expenses | - 197.80 | - 299.20 | - 117.59 | - 473.60 | - 213.30 |
| Pre-tax profit | -1 753.99 | 8.85 | 66.75 | - 658.43 | 177.38 |
| Income taxes | 40.38 | -0.02 | -2.37 | ||
| Net earnings | -1 713.61 | 8.82 | 66.75 | - 660.80 | 177.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 114.38 | 68.47 | 35.62 | 17.08 | 4.67 |
| Tangible assets total | 114.38 | 68.47 | 35.62 | 17.08 | 4.67 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 250.00 | 50.00 | 50.00 | 50.00 | |
| Inventories total | 250.00 | 50.00 | 50.00 | 50.00 | |
| Current trade debtors | 2 987.40 | 507.77 | 381.76 | 74.02 | 72.52 |
| Prepayments and accrued income | 59.92 | 21.76 | |||
| Current other receivables | 484.63 | 1 411.65 | 1 243.55 | 854.15 | 507.30 |
| Current deferred tax assets | 12.02 | 7.03 | 16.66 | 10.00 | |
| Short term receivables total | 3 543.97 | 1 941.18 | 1 632.34 | 944.82 | 589.82 |
| Balance sheet total (assets) | 3 908.35 | 2 059.66 | 1 717.96 | 1 011.90 | 594.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 820.88 | - 892.73 | - 883.91 | - 817.16 | -1 477.96 |
| Profit of the financial year | -1 713.61 | 8.82 | 66.75 | - 660.80 | 177.38 |
| Shareholders equity total | - 842.73 | - 833.91 | - 767.16 | -1 427.96 | -1 250.58 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 064.37 | 384.57 | 1 144.26 | 1 841.31 | 1 467.68 |
| Current trade creditors | 1 886.90 | 996.35 | 486.12 | 59.53 | 68.85 |
| Current owed to participating | 113.70 | 110.29 | 13.13 | 13.13 | |
| Short-term deferred tax liabilities | 30.97 | ||||
| Other non-interest bearing current liabilities | 1 655.14 | 1 402.36 | 854.75 | 525.90 | 295.40 |
| Current liabilities total | 4 751.09 | 2 893.57 | 2 485.12 | 2 439.86 | 1 845.06 |
| Balance sheet total (liabilities) | 3 908.35 | 2 059.66 | 1 717.96 | 1 011.90 | 594.49 |
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.