EVALUATORS.EU ApS
CVR number: 30799046
Luftmarinegade 160, 1432 København K
mkv@evaluators.eu
tel: 21294513
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 111.62 | 155.75 | 581.25 | 96.41 | -63.57 |
| Employee benefit expenses | -96.60 | -13.09 | -4.97 | ||
| EBIT | - 208.22 | 168.84 | 576.28 | 96.41 | -63.57 |
| Other financial income | 1.48 | 0.13 | 0.87 | 1.28 | |
| Other financial expenses | -5.83 | -9.33 | -8.70 | -4.13 | |
| Pre-tax profit | - 212.57 | 159.64 | 568.45 | 92.28 | -62.29 |
| Net earnings | - 212.57 | 159.64 | 568.45 | 92.28 | -62.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.50 | 27.50 | 27.50 | 27.50 | 27.50 |
| Tangible assets total | 27.50 | 27.50 | 27.50 | 27.50 | 27.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 67.70 | 135.59 | 59.60 | ||
| Current other receivables | 8.61 | 7.04 | 17.53 | ||
| Short term receivables total | 8.61 | 74.74 | 135.59 | 77.13 | |
| Cash and bank deposits | 49.08 | 111.68 | 658.92 | 424.28 | 296.55 |
| Cash and cash equivalents | 49.08 | 111.68 | 658.92 | 424.28 | 296.55 |
| Balance sheet total (assets) | 85.19 | 213.92 | 822.01 | 451.78 | 401.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | ||||
| Retained earnings | -37.21 | - 249.78 | - 490.14 | 78.31 | 170.59 |
| Profit of the financial year | - 212.57 | 159.64 | 568.45 | 92.28 | -62.29 |
| Shareholders equity total | - 124.78 | 34.86 | 603.31 | 295.59 | 233.30 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.01 | 0.75 | 23.90 | ||
| Current trade creditors | 10.92 | 12.00 | 15.00 | 7.00 | 7.75 |
| Current owed to participating | 128.12 | 122.36 | 103.00 | 110.91 | 124.17 |
| Current owed to group member | 51.83 | 43.95 | 35.95 | 35.95 | 35.95 |
| Other non-interest bearing current liabilities | 19.10 | 40.84 | 2.34 | ||
| Current liabilities total | 209.97 | 179.06 | 218.70 | 156.19 | 167.87 |
| Balance sheet total (liabilities) | 85.19 | 213.92 | 822.01 | 451.78 | 401.17 |
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.