Steffen Koch, 527 København Ø ApS
CVR number: 36985348
Østbanegade 129 C, 2100 København Ø
468@rema1000.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6.22 | 7.24 | 5.91 | 3.34 | 1 467.81 |
| Employee benefit expenses | -5.71 | -6.24 | -4.20 | -3.39 | -1 570.02 |
| Total depreciation | -0.20 | -0.19 | -0.16 | -0.18 | -74.96 |
| EBIT | 0.30 | 0.81 | 1.54 | -0.23 | - 177.17 |
| Other financial income | 0.00 | 0.00 | 0.00 | 0.10 | |
| Other financial expenses | -0.20 | -0.25 | -0.24 | -0.18 | -68.69 |
| Pre-tax profit | 0.11 | 0.57 | 1.31 | -0.41 | - 245.75 |
| Income taxes | -0.02 | -0.13 | -0.29 | 0.09 | 54.06 |
| Net earnings | 0.08 | 0.44 | 1.02 | -0.32 | - 191.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.58 | 0.43 | 0.77 | 0.64 | |
| Tangible assets total | 0.58 | 0.43 | 0.77 | 0.64 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.82 | 2.34 | 2.38 | 2.74 | |
| Inventories total | 1.82 | 2.34 | 2.38 | 2.74 | |
| Current trade debtors | 0.04 | 0.04 | 0.01 | 0.02 | |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.32 | 0.21 | 0.27 | 0.26 | 829.01 |
| Current deferred tax assets | 0.14 | 0.16 | 0.15 | 0.03 | 84.05 |
| Short term receivables total | 0.50 | 0.41 | 0.42 | 0.31 | 913.07 |
| Cash and bank deposits | 0.95 | 1.59 | 0.12 | 1.58 | 3.50 |
| Cash and cash equivalents | 0.95 | 1.59 | 0.12 | 1.58 | 3.50 |
| Balance sheet total (assets) | 3.84 | 4.78 | 3.69 | 5.27 | 916.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.81 | 0.84 | 1.22 | 1.18 | 801.12 |
| Profit of the financial year | 0.08 | 0.44 | 1.02 | -0.32 | - 191.69 |
| Shareholders equity total | 1.19 | 1.58 | 2.54 | 1.16 | 909.43 |
| Provisions | 0.01 | 0.00 | 0.08 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 1.68 | 1.14 | 0.74 | 2.51 | |
| Current owed to participating | 1.00 | ||||
| Other non-interest bearing current liabilities | 0.96 | 2.06 | 0.34 | 0.61 | 7.13 |
| Current liabilities total | 2.64 | 3.20 | 1.07 | 4.11 | 7.13 |
| Balance sheet total (liabilities) | 3.84 | 4.78 | 3.69 | 5.27 | 916.57 |
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.