COYT ApS
CVR number: 39966646
Hafdrupvej 8, Hafdrup 6580 Vamdrup
mn@coyt.dk
tel: 42911940
www.coyt.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 17.78 | -28.72 | 16.84 | 3.72 | -33.73 |
Employee benefit expenses | -60.76 | ||||
Total depreciation | -2.49 | -5.37 | -5.37 | -5.38 | |
EBIT | 17.78 | -31.21 | -49.29 | -1.66 | -39.10 |
Other financial income | 0.00 | 1.51 | |||
Other financial expenses | -2.15 | -1.08 | -0.64 | -0.22 | |
Pre-tax profit | 15.63 | -32.29 | -49.93 | -1.88 | -37.59 |
Income taxes | -3.89 | 5.41 | 10.10 | 0.10 | 8.50 |
Net earnings | 11.75 | -26.87 | -39.83 | -1.78 | -29.09 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 24.48 | 19.11 | 13.73 | 8.36 | |
Tangible assets total | 24.48 | 19.11 | 13.73 | 8.36 | |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 0.86 | ||||
Inventories total | 0.86 | ||||
Current trade debtors | 0.85 | 15.99 | |||
Prepayments and accrued income | 0.35 | 11.00 | |||
Current deferred tax assets | 5.40 | 15.50 | 15.60 | 24.10 | |
Short term receivables total | 1.20 | 32.39 | 15.50 | 15.60 | 24.10 |
Cash and bank deposits | 152.74 | 10.26 | 25.81 | 4.89 | 0.14 |
Cash and cash equivalents | 152.74 | 10.26 | 25.81 | 4.89 | 0.14 |
Balance sheet total (assets) | 154.80 | 67.14 | 60.42 | 34.22 | 32.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
Retained earnings | -10.86 | 0.88 | -25.99 | -65.82 | -67.59 |
Profit of the financial year | 11.75 | -26.87 | -39.83 | -1.78 | -29.09 |
Shareholders equity total | 40.88 | 14.01 | -25.82 | -27.59 | -56.68 |
Provisions | -0.10 | ||||
Non-current other liabilities | -0.10 | ||||
Non-current liabilities total | -0.10 | ||||
Advances received | 77.37 | 3.49 | |||
Current trade creditors | 3.74 | 19.06 | 13.77 | 3.83 | 18.62 |
Current owed to participating | 0.05 | 0.05 | 10.58 | ||
Short-term deferred tax liabilities | 3.69 | 3.85 | |||
Other non-interest bearing current liabilities | 29.12 | 26.74 | 72.42 | 58.03 | 60.07 |
Current liabilities total | 113.92 | 53.13 | 86.24 | 61.91 | 89.28 |
Balance sheet total (liabilities) | 154.80 | 67.14 | 60.42 | 34.12 | 32.59 |
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.