Kælder Caféen ApS
CVR number: 36452102
Funch Thomsens Gade 6, 8200 Aarhus N
post@eivindsbiler.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18.55 | 48.48 | - 123.77 | -92.70 | -51.83 |
| Employee benefit expenses | -40.00 | -5.87 | -3.78 | -14.91 | -25.23 |
| Total depreciation | -1.09 | -9.14 | -9.14 | ||
| EBIT | -21.45 | 42.61 | - 128.64 | - 116.75 | -86.20 |
| Other financial expenses | -1.04 | -1.00 | -0.70 | -0.08 | -0.01 |
| Pre-tax profit | -22.49 | 41.62 | - 129.34 | - 116.82 | -86.20 |
| Income taxes | 4.72 | -9.23 | 25.13 | 38.74 | -63.87 |
| Net earnings | -17.77 | 32.38 | - 104.21 | -78.09 | - 150.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 64.23 | 55.08 | 45.94 | ||
| Tangible assets total | 64.23 | 55.08 | 45.94 | ||
| Other receivables | 13.36 | 13.36 | 24.72 | 24.72 | 24.72 |
| Investments total | 13.36 | 13.36 | 24.72 | 24.72 | 24.72 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 64.77 | 50.02 | |||
| Current other receivables | 40.93 | 21.29 | 1.50 | ||
| Current deferred tax assets | 4.72 | 25.13 | 63.87 | ||
| Short term receivables total | 69.50 | 90.95 | 46.43 | 63.87 | 1.50 |
| Cash and bank deposits | 48.74 | 144.25 | 7.24 | 16.20 | 9.47 |
| Cash and cash equivalents | 48.74 | 144.25 | 7.24 | 16.20 | 9.47 |
| Balance sheet total (assets) | 131.60 | 248.56 | 142.61 | 159.88 | 81.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 83.97 | 66.21 | 98.59 | -5.62 | -83.70 |
| Profit of the financial year | -17.77 | 32.38 | - 104.21 | -78.09 | - 150.07 |
| Shareholders equity total | 116.21 | 148.59 | 44.38 | -33.70 | - 183.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.07 | 5.84 | 0.54 | 2.93 | |
| Current owed to participating | 2.95 | 77.30 | 96.80 | 194.49 | 263.03 |
| Current owed to group member | 2.71 | 3.16 | |||
| Short-term deferred tax liabilities | 4.51 | ||||
| Other non-interest bearing current liabilities | 5.66 | 9.16 | 0.89 | -3.84 | 2.38 |
| Current liabilities total | 15.39 | 99.97 | 98.23 | 193.58 | 265.41 |
| Balance sheet total (liabilities) | 131.60 | 248.56 | 142.61 | 159.88 | 81.63 |
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.