Kantinebistro ApS — Credit Rating and Financial Key Figures
CVR number: 39132788
Frydenlundsvej 30, 2950 Vedbæk
kantinebistro@gmail.com
tel: 22339071
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 134.59 | 941.44 | 3 761.72 | 4 042.59 | 4 498.87 |
| Employee benefit expenses | - 616.35 | -2 894.69 | -3 739.41 | -4 415.92 | |
| Total depreciation | -1.28 | -37.56 | -97.41 | - 123.32 | |
| EBIT | 134.59 | 323.81 | 829.47 | 205.77 | -40.38 |
| Other financial income | 12.48 | ||||
| Other financial expenses | - 338.79 | - 237.27 | -24.39 | -32.16 | - 123.12 |
| Pre-tax profit | - 191.72 | 86.54 | 805.08 | 173.62 | - 163.49 |
| Income taxes | 21.38 | - 189.31 | -47.84 | -2.71 | |
| Net earnings | - 191.72 | 107.92 | 615.77 | 125.78 | - 166.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 359.30 | 309.02 | 315.75 | ||
| Machinery and equipment | 14.02 | 64.13 | 89.97 | 67.93 | |
| Tangible assets total | 14.02 | 423.43 | 398.99 | 383.69 | |
| Other receivables | 30.00 | 165.90 | 120.90 | 149.50 | |
| Investments total | 30.00 | 165.90 | 120.90 | 149.50 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 440.37 | 638.22 | 2 851.39 | 2 796.15 | 2 845.94 |
| Current other receivables | 14.33 | 34.00 | 60.00 | 131.34 | |
| Current deferred tax assets | 22.00 | 25.38 | 21.32 | ||
| Short term receivables total | 476.70 | 663.60 | 2 885.39 | 2 856.15 | 2 998.59 |
| Cash and bank deposits | 476.06 | 110.25 | 581.50 | 616.63 | 2 030.69 |
| Cash and cash equivalents | 476.06 | 110.25 | 581.50 | 616.63 | 2 030.69 |
| Balance sheet total (assets) | 952.76 | 817.88 | 4 056.22 | 3 992.67 | 5 562.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 31.19 | - 160.53 | -52.61 | 563.17 | 688.95 |
| Profit of the financial year | - 191.72 | 107.92 | 615.77 | 125.78 | - 166.20 |
| Shareholders equity total | - 110.53 | -2.61 | 613.17 | 738.95 | 572.75 |
| Provisions | 13.20 | 15.41 | 15.43 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 639.65 | 279.46 | 1 882.51 | 1 478.46 | 2 970.80 |
| Current owed to participating | 8.44 | 15.51 | |||
| Short-term deferred tax liabilities | 154.73 | 45.63 | |||
| Other non-interest bearing current liabilities | 423.64 | 532.58 | 1 377.10 | 1 714.23 | 2 003.49 |
| Current liabilities total | 1 063.29 | 820.48 | 3 429.85 | 3 238.31 | 4 974.28 |
| Balance sheet total (liabilities) | 952.76 | 817.88 | 4 056.22 | 3 992.67 | 5 562.46 |
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.