ZENZ ØSTERBRO ApS
CVR number: 36477938
Thoravej 7, 2400 København NV
jsk@zenzorganic.com
tel: 23838003
www.zenz.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 851.56 | 2 675.88 | 2 454.34 | 2 650.44 | 3 189.27 |
| Employee benefit expenses | -2 421.48 | -2 299.54 | -2 252.84 | -2 602.82 | -2 705.94 |
| Total depreciation | -95.27 | -94.58 | -95.21 | -40.22 | -86.23 |
| EBIT | 334.80 | 281.76 | 106.29 | 7.40 | 397.11 |
| Other financial income | 19.02 | 57.59 | 67.47 | 12.61 | |
| Other financial expenses | - 131.10 | -77.35 | -50.91 | -10.82 | - 112.85 |
| Pre-tax profit | 203.71 | 223.43 | 112.97 | 64.05 | 296.87 |
| Income taxes | 28.20 | -53.75 | -25.93 | -13.19 | -77.84 |
| Net earnings | 231.91 | 169.68 | 87.04 | 50.86 | 219.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 321.41 | 229.74 | 138.08 | 103.56 | 69.04 |
| Intangible assets total | 321.41 | 229.74 | 138.08 | 103.56 | 69.04 |
| Buildings | 22.92 | 20.01 | 31.39 | 27.71 | 302.10 |
| Machinery and equipment | 64.03 | 64.03 | 72.66 | 96.20 | 312.40 |
| Tangible assets total | 86.95 | 84.04 | 104.05 | 123.91 | 614.50 |
| Other receivables | 70.07 | 258.91 | |||
| Investments total | 70.07 | 258.91 | |||
| Long term receivables total | |||||
| Finished products/goods | 168.77 | 138.31 | 156.62 | 166.09 | 223.64 |
| Inventories total | 168.77 | 138.31 | 156.62 | 166.09 | 223.64 |
| Current trade debtors | 1.96 | 3.75 | |||
| Current amounts owed by group member comp. | 754.34 | 1 397.37 | 1 123.40 | ||
| Prepayments and accrued income | 8.47 | 1.20 | |||
| Current other receivables | 236.84 | 152.23 | 186.74 | 144.57 | 281.97 |
| Current deferred tax assets | 195.20 | 141.45 | 115.52 | 102.33 | 24.49 |
| Short term receivables total | 432.04 | 1 048.02 | 1 699.64 | 1 380.74 | 311.41 |
| Cash and bank deposits | 0.94 | 1.13 | 9.41 | 5.78 | 0.67 |
| Cash and cash equivalents | 0.94 | 1.13 | 9.41 | 5.78 | 0.67 |
| Balance sheet total (assets) | 1 010.11 | 1 501.24 | 2 107.81 | 1 850.15 | 1 478.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 482.73 | - 250.82 | -81.14 | 5.90 | 56.76 |
| Profit of the financial year | 231.91 | 169.68 | 87.04 | 50.86 | 219.03 |
| Shareholders equity total | - 170.82 | -1.14 | 85.90 | 136.76 | 355.78 |
| Non-current other liabilities | 21.01 | 34.08 | 34.08 | ||
| Non-current deferred tax liabilities | 34.08 | 34.08 | |||
| Non-current liabilities total | 21.01 | 34.08 | 34.08 | 34.08 | 34.08 |
| Current loans from credit institutions | 481.18 | 199.08 | 198.45 | ||
| Current trade creditors | 9.10 | 3.51 | 12.46 | 56.17 | |
| Current owed to participating | 43.69 | ||||
| Current owed to group member | 95.83 | ||||
| Other non-interest bearing current liabilities | 625.95 | 1 468.30 | 1 984.32 | 1 302.98 | 668.54 |
| Accruals and deferred income | 164.79 | 69.31 | |||
| Current liabilities total | 1 159.93 | 1 468.30 | 1 987.83 | 1 679.31 | 1 088.30 |
| Balance sheet total (liabilities) | 1 010.11 | 1 501.24 | 2 107.81 | 1 850.15 | 1 478.16 |
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.