Grafisk 2014 ApS
CVR number: 36203625
Frisenborgvej 6 K, 7800 Skive
kontakt@identi.dk
tel: 30283300
www.identi.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 136.46 | 38.39 | 37.95 | 34.81 | |
| External services | -20.81 | -15.62 | |||
| Gross profit | 6.87 | 136.46 | 38.39 | 17.14 | 19.19 |
| Employee benefit expenses | -5.50 | ||||
| Total depreciation | -4.77 | -5.77 | -4.34 | -2.33 | -4.58 |
| EBIT | -3.41 | -10.62 | -8.71 | 14.81 | 14.62 |
| Other financial income | 0.06 | -0.07 | -1.23 | -1.72 | -1.71 |
| Other financial expenses | -0.32 | -12.47 | -13.67 | ||
| Pre-tax profit | -3.67 | -11.92 | -9.93 | 0.61 | -0.77 |
| Income taxes | -2.07 | 1.14 | |||
| Net earnings | -5.74 | -10.78 | -9.93 | 0.61 | -0.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 10.00 | 9.00 | 8.00 | 7.00 | 6.00 |
| Intangible assets total | 10.00 | 9.00 | 8.00 | 7.00 | 6.00 |
| Machinery and equipment | 4.77 | ||||
| Tangible assets total | 4.77 | ||||
| Other receivables | 6.30 | ||||
| Investments total | 6.30 | ||||
| Non-current loans receivable | 6.30 | ||||
| Long term receivables total | 6.30 | ||||
| Raw materials and consumables | 19.38 | 17.61 | |||
| Inventories total | 19.38 | 17.61 | |||
| Current trade debtors | 5.76 | ||||
| Prepayments and accrued income | 3.13 | ||||
| Current other receivables | 13.72 | 10.31 | |||
| Current deferred tax assets | 1.14 | ||||
| Short term receivables total | 22.61 | 10.31 | 1.14 | ||
| Cash and bank deposits | 0.90 | 11.58 | 0.39 | 0.15 | 0.01 |
| Cash and cash equivalents | 0.90 | 11.58 | 0.39 | 0.15 | 0.01 |
| Balance sheet total (assets) | 63.96 | 54.80 | 9.53 | 7.15 | 6.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -30.54 | -43.46 | -43.23 | ||
| Retained earnings | -43.06 | -48.81 | |||
| Profit of the financial year | -5.74 | -10.78 | -9.93 | 0.61 | -0.77 |
| Shareholders equity total | 1.19 | -9.58 | 9.53 | 7.15 | 6.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.47 | 9.18 | |||
| Current owed to participating | 50.08 | ||||
| Short-term deferred tax liabilities | 0.20 | ||||
| Other non-interest bearing current liabilities | 0.02 | 55.21 | |||
| Current liabilities total | 62.77 | 64.38 | |||
| Balance sheet total (liabilities) | 63.96 | 54.80 | 9.53 | 7.15 | 6.00 |
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.