Global Distribution ApS
CVR number: 37054488
Ørbækvej 339 A, Holluf Pile 5220 Odense SØ
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17.09 | 2.09 | -4.31 | 618.84 | 110.86 |
| Total depreciation | - 102.50 | ||||
| EBIT | 17.09 | 2.09 | -4.31 | 618.84 | 8.36 |
| Other financial income | 15.46 | 1 400.00 | 212.52 | 0.01 | |
| Other financial expenses | -5.88 | -0.27 | -0.26 | -0.92 | -0.04 |
| Reduction non-current investment assets | - 855.31 | ||||
| Pre-tax profit | 26.68 | 546.51 | 207.96 | 617.91 | 8.33 |
| Income taxes | 49.12 | 7.90 | -6.25 | -94.46 | |
| Net earnings | 75.80 | 554.41 | 201.71 | 523.45 | 8.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 725.00 | ||||
| Machinery and equipment | 307.50 | ||||
| Tangible assets total | 1 032.50 | ||||
| Other receivables | 32.84 | 32.84 | |||
| Investments total | 32.84 | 32.84 | |||
| Long term receivables total | |||||
| Finished products/goods | 232.00 | 62.00 | |||
| Inventories total | 232.00 | 62.00 | |||
| Current trade debtors | 163.97 | ||||
| Current amounts owed by group member comp. | 400.20 | 339.20 | 3 150.31 | 132.94 | |
| Current other receivables | 2 010.62 | 855.63 | 4 324.89 | 94.71 | 1 715.23 |
| Current deferred tax assets | 134.65 | 100.71 | 94.45 | ||
| Short term receivables total | 2 309.25 | 1 356.54 | 4 758.54 | 3 245.03 | 1 848.17 |
| Cash and bank deposits | 0.98 | 3.51 | 0.21 | 84.78 | 22.99 |
| Cash and cash equivalents | 0.98 | 3.51 | 0.21 | 84.78 | 22.99 |
| Balance sheet total (assets) | 2 310.23 | 1 360.05 | 4 758.75 | 3 594.64 | 2 998.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.05 | 0.05 | 40.00 | 40.00 | 40.00 |
| Other reserves | 8.29 | 39.95 | |||
| Retained earnings | - 507.91 | - 463.78 | 90.63 | 292.34 | 815.79 |
| Profit of the financial year | 75.80 | 554.41 | 201.71 | 523.45 | 8.33 |
| Shareholders equity total | - 423.78 | 130.63 | 332.34 | 855.79 | 864.12 |
| Non-current loans from credit institutions | 555.00 | 495.00 | 3 330.28 | ||
| Non-current liabilities total | 555.00 | 495.00 | 3 330.28 | ||
| Current owed to participating | 582.75 | ||||
| Current owed to group member | 2 174.60 | 732.75 | 1 032.75 | 2 053.31 | |
| Other non-interest bearing current liabilities | 4.41 | 1.67 | 63.39 | 102.79 | 2 134.38 |
| Current liabilities total | 2 179.01 | 734.42 | 1 096.14 | 2 738.86 | 2 134.38 |
| Balance sheet total (liabilities) | 2 310.23 | 1 360.05 | 4 758.75 | 3 594.64 | 2 998.50 |
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.