AP Distribution ApS
CVR number: 36899743
Damsholtevej 8, Gunderød 2970 Hørsholm
jan@li-co.dk
Income statement (kDKK)
2019 | 2020 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 10.23 | 10.35 | 26.25 |
External services | -5.55 | -14.70 | -14.66 |
Gross profit | 4.68 | -4.36 | 11.59 |
Total depreciation | -27.93 | ||
EBIT | 4.68 | -32.29 | 11.59 |
Other financial expenses | -1.15 | ||
Pre-tax profit | 4.68 | -32.29 | 10.45 |
Net earnings | 4.68 | -32.29 | 10.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 52.83 | 35.22 | 35.22 | 35.22 | 35.22 |
Tangible assets total | 52.83 | 35.22 | 35.22 | 35.22 | 35.22 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 14.91 | 2.46 | 2.46 | 2.46 | 2.46 |
Inventories total | 14.91 | 2.46 | 2.46 | 2.46 | 2.46 |
Current trade debtors | 50.14 | 33.02 | 33.02 | 33.02 | 5.46 |
Current other receivables | 1.80 | 1.80 | 1.80 | ||
Short term receivables total | 50.14 | 34.82 | 34.82 | 34.82 | 5.46 |
Cash and bank deposits | 14.39 | 0.01 | 0.01 | 0.01 | 0.01 |
Cash and cash equivalents | 14.39 | 0.01 | 0.01 | 0.01 | 0.01 |
Balance sheet total (assets) | 132.27 | 72.51 | 72.51 | 72.51 | 43.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Other reserves | -37.42 | ||||
Retained earnings | -9.81 | -5.14 | -37.42 | -37.42 | |
Profit of the financial year | 4.68 | -32.29 | 10.45 | ||
Shareholders equity total | 44.86 | 12.58 | 12.58 | 12.58 | 23.02 |
Non-current liabilities total | |||||
Current loans from credit institutions | 0.83 | ||||
Current trade creditors | 2.32 | ||||
Current owed to participating | 59.93 | 16.21 | |||
Other non-interest bearing current liabilities | 85.09 | 59.93 | 59.93 | 3.08 | |
Current liabilities total | 87.41 | 59.93 | 59.93 | 59.93 | 20.13 |
Balance sheet total (liabilities) | 132.27 | 72.51 | 72.51 | 72.51 | 43.15 |
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.