The Workshop by Stelvio ApS
CVR number: 43311360
Måløv Værkstedsby 108, 2760 Måløv
info@stelvio.dk
tel: 44682323
stelvioworkshop.dk
Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 236.36 | 1 023.00 |
| Employee benefit expenses | - 331.31 | -1 575.91 |
| Total depreciation | -41.67 | -83.33 |
| EBIT | - 136.62 | - 636.25 |
| Other financial income | 0.19 | |
| Other financial expenses | -0.14 | -16.04 |
| Pre-tax profit | - 136.57 | - 652.30 |
| Income taxes | 30.04 | 143.50 |
| Net earnings | - 106.52 | - 508.79 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 558.33 | 475.00 |
| Tangible assets total | 558.33 | 475.00 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 50.00 | |
| Inventories total | 50.00 | |
| Current trade debtors | 29.00 | 72.21 |
| Prepayments and accrued income | 0.84 | 100.00 |
| Current deferred tax assets | 30.04 | 173.55 |
| Short term receivables total | 59.89 | 345.76 |
| Cash and bank deposits | 81.21 | 274.97 |
| Cash and cash equivalents | 81.21 | 274.97 |
| Balance sheet total (assets) | 699.43 | 1 145.73 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 150.00 | 150.00 |
| Share premium account | 450.00 | 450.00 |
| Retained earnings | - 106.52 | |
| Profit of the financial year | - 106.52 | - 508.79 |
| Shareholders equity total | 493.48 | -15.31 |
| Non-current liabilities total | ||
| Current trade creditors | 116.07 | 95.54 |
| Current owed to participating | 1.94 | 900.78 |
| Other non-interest bearing current liabilities | 87.95 | 164.71 |
| Current liabilities total | 205.95 | 1 161.04 |
| Balance sheet total (liabilities) | 699.43 | 1 145.73 |
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.