Santino Import ApS
CVR number: 40899243
Kjeldsgårdsvej 2, 2500 Valby
contact@williamarcuri.com
www.williamarcuri.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 167.51 | -29.51 | 156.00 | - 244.95 |
| Employee benefit expenses | - 131.10 | -75.15 | -13.43 | -5.97 |
| Total depreciation | -1.41 | -7.50 | -5.00 | |
| EBIT | 35.00 | - 112.17 | 137.57 | - 250.92 |
| Other financial income | 2.09 | |||
| Other financial expenses | -6.09 | -10.31 | -2.45 | -1.79 |
| Pre-tax profit | 31.00 | - 122.47 | 135.12 | - 252.71 |
| Income taxes | -8.45 | -36.21 | ||
| Net earnings | 22.55 | - 122.47 | 98.91 | - 252.71 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 71.11 | 63.61 | ||
| Tangible assets total | 71.11 | 63.61 | ||
| Other receivables | 11.12 | |||
| Investments total | 11.12 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 53.20 | 250.00 | 69.90 | |
| Current amounts owed by group member comp. | 38.63 | |||
| Current other receivables | 8.43 | 8.43 | ||
| Short term receivables total | 91.82 | 258.43 | 78.33 | |
| Cash and bank deposits | 12.21 | 112.79 | 28.57 | |
| Cash and cash equivalents | 12.21 | 112.79 | 28.57 | |
| Balance sheet total (assets) | 175.14 | 74.73 | 371.22 | 106.90 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 47.50 | 47.50 | 47.50 | 47.50 |
| Retained earnings | 22.55 | -99.92 | -1.02 | |
| Profit of the financial year | 22.55 | - 122.47 | 98.91 | - 252.71 |
| Shareholders equity total | 70.05 | -52.42 | 46.48 | - 206.23 |
| Provisions | 3.92 | 3.92 | ||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 7.63 | |||
| Current trade creditors | 51.48 | 32.12 | ||
| Current owed to participating | 14.41 | 14.41 | ||
| Current owed to group member | 20.03 | 164.67 | 157.17 | |
| Short-term deferred tax liabilities | 8.45 | 12.78 | 5.77 | |
| Other non-interest bearing current liabilities | 45.16 | 67.37 | 128.97 | 131.86 |
| Current liabilities total | 105.09 | 127.15 | 320.82 | 309.21 |
| Balance sheet total (liabilities) | 175.14 | 74.73 | 371.22 | 106.90 |
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.