Collectech ApS
CVR number: 36065206
Kilen 2, Bov Mark 6330 Padborg
info@collectech.dk
https://www.collectech.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 780.39 | 1 820.63 | 1 476.70 | 1 861.45 | 23.11 |
| Employee benefit expenses | - 656.53 | - 462.64 | - 417.71 | -1 133.83 | -1 023.16 |
| Total depreciation | - 987.59 | -1 110.79 | - 741.57 | - 249.45 | - 371.64 |
| EBIT | 136.28 | 247.20 | 317.42 | 478.18 | -1 371.69 |
| Other financial income | 0.00 | 13.12 | 30.21 | 31.89 | 16.65 |
| Other financial expenses | - 339.28 | - 315.39 | - 453.33 | - 464.88 | - 304.74 |
| Pre-tax profit | - 203.00 | -55.08 | - 105.70 | 45.19 | -1 659.78 |
| Income taxes | 44.55 | 14.33 | 23.25 | 29.69 | -3.00 |
| Net earnings | - 158.45 | -40.75 | -82.44 | 74.88 | -1 662.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 348.21 | 1 237.42 | 495.85 | 872.57 | 500.93 |
| Intangible assets total | 2 348.21 | 1 237.42 | 495.85 | 872.57 | 500.93 |
| Tangible assets total | |||||
| Other receivables | 10.45 | ||||
| Investments total | 10.45 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 442.71 | 995.07 | 593.13 | 272.46 | 31.18 |
| Current amounts owed by group member comp. | 77.63 | 202.72 | 638.48 | 483.19 | 419.13 |
| Prepayments and accrued income | 1.87 | 2.17 | 0.29 | ||
| Current other receivables | 93.40 | 1.65 | |||
| Current deferred tax assets | 153.69 | 168.02 | 191.27 | 116.27 | 30.49 |
| Short term receivables total | 767.43 | 1 367.68 | 1 425.06 | 871.92 | 482.75 |
| Cash and bank deposits | 223.60 | 729.11 | 1 860.55 | 935.49 | 69.14 |
| Cash and cash equivalents | 223.60 | 729.11 | 1 860.55 | 935.49 | 69.14 |
| Balance sheet total (assets) | 3 339.24 | 3 334.22 | 3 781.47 | 2 690.43 | 1 052.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 490.20 | 490.20 | 490.20 | 490.20 | 490.20 |
| Other reserves | 1 831.61 | 965.19 | 495.85 | ||
| Retained earnings | -2 587.63 | -1 879.67 | -1 451.07 | -1 037.66 | - 962.79 |
| Profit of the financial year | - 158.45 | -40.75 | -82.44 | 74.88 | -1 662.78 |
| Shareholders equity total | - 424.28 | - 465.03 | - 547.47 | - 472.59 | -2 135.37 |
| Non-current loans from credit institutions | 2 721.36 | 2 563.61 | 2 643.66 | ||
| Non-current deferred tax liabilities | 2 629.66 | 2 930.91 | |||
| Non-current liabilities total | 2 721.36 | 2 563.61 | 2 643.66 | 2 629.66 | 2 930.91 |
| Current loans from credit institutions | 226.35 | 524.80 | 744.44 | ||
| Current trade creditors | 29.18 | 44.88 | 26.81 | 42.77 | 166.06 |
| Current owed to participating | 238.85 | 60.00 | 185.94 | ||
| Current owed to group member | 163.82 | 91.17 | |||
| Other non-interest bearing current liabilities | 383.96 | 514.78 | 636.40 | 445.97 | 91.22 |
| Accruals and deferred income | 91.67 | 44.62 | |||
| Current liabilities total | 1 042.16 | 1 235.64 | 1 685.27 | 533.36 | 257.28 |
| Balance sheet total (liabilities) | 3 339.24 | 3 334.22 | 3 781.47 | 2 690.43 | 1 052.81 |
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.