Sakura Sushibar ApS
CVR number: 36937890
Åboulevarden 73, 8700 Horsens
sakura-sushi@hotmail.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 041.57 | ||||
| Costs of manufacturing | -1 198.80 | ||||
| Gross profit | 3 693.05 | 2 842.77 | 2 091.99 | 2 609.59 | 2 681.86 |
| Employee benefit expenses | -2 611.40 | -1 726.96 | -2 219.55 | -2 564.09 | -2 340.49 |
| Other operating expenses | - 906.63 | -1 013.76 | |||
| Total depreciation | -71.21 | -86.98 | - 163.70 | ||
| EBIT | 103.81 | 15.07 | - 127.56 | 45.50 | 177.68 |
| Other financial expenses | -11.60 | -9.16 | -11.26 | -11.16 | -0.15 |
| Pre-tax profit | 92.21 | 5.91 | - 138.82 | 34.34 | 177.53 |
| Income taxes | -20.28 | -1.30 | 30.54 | -7.52 | -39.03 |
| Net earnings | 71.93 | 4.61 | - 108.28 | 26.82 | 138.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 88.48 | 54.76 | 54.76 | 54.76 | 21.05 |
| Intangible assets total | 88.48 | 54.76 | 54.76 | 54.76 | 21.05 |
| Land and waters | 2 250.00 | 2 174.06 | |||
| Buildings | 17.32 | 5.56 | 5.56 | 5.56 | 1 050.99 |
| Machinery and equipment | 26.77 | 124.52 | 122.12 | 122.12 | 91.59 |
| Tangible assets total | 44.09 | 130.08 | 127.68 | 2 377.68 | 3 316.65 |
| Other receivables | 206.04 | 206.04 | 206.04 | 206.04 | 206.04 |
| Investments total | 206.04 | 206.04 | 206.04 | 206.04 | 206.04 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 21.72 | 47.42 | 68.47 | 43.02 | 2.00 |
| Short term receivables total | 21.72 | 47.42 | 68.47 | 43.02 | 2.00 |
| Cash and bank deposits | 1 520.52 | 1 698.96 | 1 456.58 | 538.61 | 159.32 |
| Cash and cash equivalents | 1 520.52 | 1 698.96 | 1 456.58 | 538.61 | 159.32 |
| Balance sheet total (assets) | 1 880.84 | 2 137.26 | 1 913.53 | 3 220.11 | 3 705.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 364.34 | 364.34 | 364.34 | 364.34 | 364.34 |
| Retained earnings | 818.54 | 890.46 | 895.07 | 786.80 | 813.62 |
| Profit of the financial year | 71.93 | 4.61 | - 108.28 | 26.82 | 138.50 |
| Shareholders equity total | 1 304.81 | 1 309.41 | 1 201.14 | 1 227.96 | 1 366.46 |
| Provisions | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | ||||
| Current owed to participating | 318.72 | 241.99 | 232.74 | 1 584.08 | 2 035.38 |
| Short-term deferred tax liabilities | 16.02 | ||||
| Other non-interest bearing current liabilities | 214.18 | 561.44 | 458.24 | 386.65 | 265.78 |
| Current liabilities total | 532.90 | 806.42 | 690.97 | 1 970.73 | 2 317.18 |
| Balance sheet total (liabilities) | 1 859.13 | 2 137.26 | 1 913.53 | 3 220.11 | 3 705.05 |
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.