INGENIC ApS
CVR number: 36034637
Nicolinevej 26, Strøby Egede 4600 Køge
janlundskov@hotmail.com
tel: 50580416
Income statement (kDKK)
2020 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 4.20 | 217.75 |
Costs of manufacturing | -2.99 | -9.33 |
Gross profit | 1.52 | 208.42 |
Wages and salaries | -77.87 | |
Social security expenses | -17.97 | |
Other operating expenses | -0.54 | |
Total depreciation | -43.53 | |
EBIT | 2.74 | 68.52 |
Income from other inv. held as non-curr. assets | 0.14 | |
Pre-tax profit | 2.74 | 68.66 |
Income taxes | -0.60 | |
Net earnings | 2.13 | 68.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 31.60 | ||||
Inventories total | 31.60 | ||||
Current trade debtors | 49.56 | ||||
Current other receivables | 2.16 | 2.16 | 2.16 | 2.16 | |
Current deferred tax assets | 18.15 | 18.15 | 18.15 | 18.15 | |
Short term receivables total | 20.31 | 20.31 | 20.31 | 20.31 | 49.56 |
Cash and bank deposits | 5.13 | 5.13 | 5.13 | 5.13 | 28.33 |
Cash and cash equivalents | 5.13 | 5.13 | 5.13 | 5.13 | 28.33 |
Balance sheet total (assets) | 25.44 | 25.44 | 25.44 | 25.44 | 109.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | |
Retained earnings | -80.70 | -82.83 | -80.70 | -80.70 | 0.27 |
Profit of the financial year | 2.13 | 68.66 | |||
Shareholders equity total | -30.70 | -30.70 | -30.70 | -30.70 | 68.93 |
Non-current owed to group member | 0.92 | ||||
Non-current liabilities total | 0.92 | ||||
Current owed to participating | 47.19 | 47.19 | 47.19 | 47.19 | 7.81 |
Short-term deferred tax liabilities | 8.95 | 8.95 | 8.95 | 8.95 | |
Other non-interest bearing current liabilities | 31.84 | ||||
Current liabilities total | 56.14 | 56.14 | 56.14 | 56.14 | 39.65 |
Balance sheet total (liabilities) | 25.44 | 25.44 | 25.44 | 25.44 | 109.49 |
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.