EKOMPOSIT ApS
CVR number: 34894396
Strandmøllevej 88, 4300 Holbæk
mads@ekomposit.dk
tel: 30859033
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 690.11 | 1 256.12 | 1 249.33 | 776.12 | 624.60 |
| External services | - 662.04 | -1 156.87 | -1 273.55 | - 685.25 | - 397.25 |
| Gross profit | 28.07 | 99.25 | -24.21 | 90.87 | 227.35 |
| Total depreciation | -15.00 | -15.00 | |||
| EBIT | 13.06 | 84.25 | -24.21 | 90.87 | 227.35 |
| Other financial income | 0.20 | ||||
| Other financial expenses | -0.11 | -1.05 | -2.16 | -1.02 | -0.24 |
| Pre-tax profit | 13.16 | 83.20 | -26.37 | 89.84 | 227.10 |
| Income taxes | -2.90 | -18.90 | 5.21 | -19.79 | -50.13 |
| Net earnings | 10.26 | 64.30 | -21.16 | 70.06 | 176.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 15.00 | ||||
| Tangible assets total | 15.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 129.92 | 124.69 | 132.71 | 28.34 | |
| Inventories total | 129.92 | 124.69 | 132.71 | 28.34 | |
| Current trade debtors | 15.97 | 5.66 | 26.04 | 4.81 | 4.66 |
| Current other receivables | 5.94 | 0.07 | 2.05 | 2.00 | |
| Current deferred tax assets | 8.31 | 5.41 | 5.77 | 5.77 | 4.60 |
| Short term receivables total | 30.22 | 11.14 | 31.82 | 12.64 | 11.26 |
| Cash and bank deposits | 93.99 | 367.23 | 197.97 | 462.68 | 738.68 |
| Cash and cash equivalents | 93.99 | 367.23 | 197.97 | 462.68 | 738.68 |
| Balance sheet total (assets) | 269.14 | 503.05 | 362.50 | 503.66 | 749.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 43.70 | 53.96 | 53.46 | 32.29 | 102.35 |
| Profit of the financial year | 10.26 | 64.30 | -21.16 | 70.06 | 176.98 |
| Shareholders equity total | 133.96 | 198.26 | 112.29 | 182.35 | 359.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.44 | 75.23 | 69.90 | 31.75 | 29.74 |
| Current owed to participating | 137.57 | 137.70 | |||
| Short-term deferred tax liabilities | 2.90 | 18.30 | 19.79 | 50.13 | |
| Other non-interest bearing current liabilities | 111.84 | 211.26 | 180.31 | 132.20 | 173.05 |
| Current liabilities total | 135.17 | 304.79 | 250.21 | 321.31 | 390.62 |
| Balance sheet total (liabilities) | 269.14 | 503.05 | 362.50 | 503.66 | 749.94 |
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.