Søgaard Horses ApS
CVR number: 37808865
Gammel Torpenvej 11, 3050 Humlebæk
tel: 49190893
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 144.83 | ||||
| Gross profit | 144.83 | 170.51 | 228.38 | 395.63 | 284.34 |
| Employee benefit expenses | - 101.33 | - 125.10 | |||
| Other operating expenses | - 125.12 | - 158.46 | - 181.57 | - 158.83 | |
| EBIT | 5.49 | 45.39 | 69.92 | 112.74 | 0.40 |
| Other financial expenses | -0.40 | -0.56 | |||
| Pre-tax profit | 5.49 | 45.39 | 69.52 | 112.18 | 0.40 |
| Income taxes | -1.21 | -8.05 | -15.29 | -24.68 | -0.09 |
| Net earnings | 4.28 | 37.34 | 54.23 | 87.50 | 0.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 122.50 | 122.50 | 122.50 | 122.50 | 122.50 |
| Tangible assets total | 122.50 | 122.50 | 122.50 | 122.50 | 122.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 78.27 | 105.48 | 32.36 | 119.23 | 147.56 |
| Short term receivables total | 78.27 | 105.48 | 32.36 | 119.23 | 147.56 |
| Cash and bank deposits | 29.19 | 28.30 | 106.85 | 68.01 | 56.70 |
| Cash and cash equivalents | 29.19 | 28.30 | 106.85 | 68.01 | 56.70 |
| Balance sheet total (assets) | 229.96 | 256.28 | 261.70 | 309.74 | 326.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -4.56 | 0.93 | 2.27 | 56.50 | 144.00 |
| Profit of the financial year | 4.28 | 37.34 | 54.23 | 87.50 | 0.31 |
| Shareholders equity total | 0.72 | 39.27 | 96.50 | 184.00 | 184.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 227.96 | 159.76 | 100.70 | 22.50 | 89.02 |
| Short-term deferred tax liabilities | 1.21 | 8.05 | 15.29 | 24.68 | 0.09 |
| Other non-interest bearing current liabilities | 0.07 | 49.21 | 49.21 | 78.56 | 53.35 |
| Current liabilities total | 229.24 | 217.01 | 165.21 | 125.74 | 142.45 |
| Balance sheet total (liabilities) | 229.96 | 256.28 | 261.70 | 309.74 | 326.77 |
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.