EEE 1 ApS
CVR number: 37623024
Weysesvej 4, 7400 Herning
aas@cafekarma.dk
tel: 98110111
www.cafekarma.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 198.61 | 2 031.53 | 1 997.45 | 2 876.29 | -54.36 |
| Employee benefit expenses | -1 831.10 | -1 811.04 | -1 660.79 | -1 806.48 | -4.85 |
| Other operating expenses | -4.71 | - 258.43 | |||
| Total depreciation | - 187.10 | - 187.59 | - 188.39 | - 172.43 | |
| EBIT | 180.41 | 32.90 | 143.56 | 638.95 | -59.20 |
| Other financial income | 3.26 | 28.20 | |||
| Other financial expenses | -65.49 | -48.11 | -30.24 | -23.65 | -27.42 |
| Pre-tax profit | 118.18 | -15.20 | 113.33 | 615.30 | -58.43 |
| Income taxes | -26.76 | 2.85 | -25.22 | - 137.06 | 8.77 |
| Net earnings | 91.43 | -12.35 | 88.10 | 478.23 | -49.66 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 472.62 | 413.21 | 339.61 | ||
| Machinery and equipment | 484.73 | 408.48 | 318.32 | ||
| Tangible assets total | 957.35 | 821.69 | 657.93 | ||
| Investments total | |||||
| Non-current other receivables | 76.26 | 78.36 | 68.40 | 68.64 | 17.64 |
| Long term receivables total | 76.26 | 78.36 | 68.40 | 68.64 | 17.64 |
| Raw materials and consumables | 134.28 | 140.75 | 119.90 | ||
| Inventories total | 134.28 | 140.75 | 119.90 | ||
| Current trade debtors | 56.38 | 63.98 | 28.74 | 36.60 | |
| Current amounts owed by group member comp. | 21.46 | 46.37 | 687.24 | ||
| Prepayments and accrued income | 38.66 | ||||
| Current other receivables | 196.48 | 558.46 | 1 600.00 | 1.18 | |
| Current deferred tax assets | 8.77 | ||||
| Short term receivables total | 77.84 | 299.13 | 587.20 | 1 682.98 | 697.18 |
| Cash and bank deposits | 29.76 | 241.33 | 74.47 | 907.35 | 6.72 |
| Cash and cash equivalents | 29.76 | 241.33 | 74.47 | 907.35 | 6.72 |
| Balance sheet total (assets) | 1 275.49 | 1 581.27 | 1 507.90 | 2 658.97 | 721.54 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 550.00 | ||||
| Retained earnings | 22.82 | 114.24 | 101.89 | - 360.01 | 118.22 |
| Profit of the financial year | 91.43 | -12.35 | 88.10 | 478.23 | -49.66 |
| Shareholders equity total | 164.24 | 151.89 | 239.99 | 718.22 | 118.56 |
| Provisions | 67.59 | 79.52 | 95.30 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 437.16 | ||||
| Current trade creditors | 122.01 | 542.10 | 173.11 | 176.64 | 7.22 |
| Current owed to group member | 309.60 | 418.72 | 110.66 | ||
| Short-term deferred tax liabilities | 14.28 | 232.36 | |||
| Other non-interest bearing current liabilities | 169.31 | 378.18 | 860.21 | 1 531.74 | 595.76 |
| Accruals and deferred income | 5.57 | 10.85 | 14.36 | ||
| Current liabilities total | 1 043.66 | 1 349.86 | 1 172.61 | 1 940.74 | 602.98 |
| Balance sheet total (liabilities) | 1 275.49 | 1 581.27 | 1 507.90 | 2 658.97 | 721.54 |
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.