Workout Pedersen ApS
CVR number: 37767891
Robert Jacobsens Vej 44 F, 2300 København S
workoutpedersen@gmail.com
tel: 26351200
www.workoutpedersen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 826.63 | 861.69 | 850.25 | 1 302.35 | 1 062.14 |
| Costs of manufacturing | - 490.19 | - 503.75 | - 452.48 | - 363.96 | - 442.68 |
| External services | - 118.71 | - 125.73 | - 118.44 | -93.61 | - 123.73 |
| Rents | - 189.26 | - 181.21 | - 223.79 | - 445.89 | - 343.21 |
| Gross profit | -46.58 | -50.65 | -15.68 | 314.45 | 69.27 |
| Costs of management | -75.05 | - 101.65 | -71.22 | -84.42 | -83.25 |
| EBIT | - 227.16 | - 149.75 | -83.78 | 267.86 | 8.77 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -0.01 | -64.28 | -31.37 | -4.97 | |
| Pre-tax profit | - 227.16 | - 149.76 | - 148.01 | 236.48 | 3.80 |
| Income taxes | 49.98 | 32.95 | 37.00 | -58.93 | -0.95 |
| Net earnings | - 177.19 | - 116.81 | - 111.01 | 177.55 | 2.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 27.36 | 98.14 | 121.14 | 121.14 | 121.14 |
| Current deferred tax assets | 64.75 | 97.69 | 122.68 | 63.76 | 62.81 |
| Short term receivables total | 92.10 | 195.83 | 243.82 | 184.89 | 183.94 |
| Cash and bank deposits | 12.60 | 196.26 | 83.61 | 166.00 | 121.12 |
| Cash and cash equivalents | 12.60 | 196.26 | 83.61 | 166.00 | 121.12 |
| Balance sheet total (assets) | 104.70 | 392.09 | 327.43 | 350.89 | 305.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 173.56 | -3.62 | - 120.44 | - 231.44 | -53.89 |
| Profit of the financial year | - 177.19 | - 116.81 | - 111.01 | 177.55 | 2.85 |
| Shareholders equity total | 46.38 | -70.44 | - 181.44 | -3.89 | -1.04 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 127.51 | 58.70 | 28.88 | ||
| Other non-interest bearing current liabilities | 58.32 | 462.52 | 381.36 | 296.08 | 277.23 |
| Current liabilities total | 58.32 | 462.52 | 508.87 | 354.78 | 306.11 |
| Balance sheet total (liabilities) | 104.70 | 392.09 | 327.43 | 350.89 | 305.07 |
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.