23.01.2014 ApS
CVR number: 30555708
Skovrup Nørrevej 21, 6070 Christiansfeld
tel: 75534222
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.50 | -90.71 | -3.88 | -5.38 | -8.36 |
| EBIT | -2.50 | -90.71 | -3.88 | -5.38 | -8.36 |
| Other financial income | 9.15 | 8.67 | 8.81 | 10.37 | 9.66 |
| Other financial expenses | -0.71 | -30.78 | -15.98 | -4.86 | -5.98 |
| Pre-tax profit | 5.93 | - 112.83 | -11.05 | 0.13 | -4.67 |
| Income taxes | -1.30 | 16.62 | -0.97 | 0.10 | 0.88 |
| Net earnings | 4.63 | -96.21 | -12.02 | 0.23 | -3.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 216.71 | 220.20 | 245.63 | 254.44 | 245.21 |
| Current other receivables | 13.00 | ||||
| Current deferred tax assets | 16.62 | 0.10 | 0.88 | ||
| Short term receivables total | 216.71 | 236.82 | 245.63 | 254.54 | 259.09 |
| Balance sheet total (assets) | 216.71 | 236.82 | 245.63 | 254.54 | 259.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 225.00 | 225.00 | 225.00 | 225.00 | 225.00 |
| Retained earnings | -17.98 | -13.35 | - 109.56 | - 121.57 | - 121.34 |
| Profit of the financial year | 4.63 | -96.21 | -12.02 | 0.23 | -3.79 |
| Shareholders equity total | 211.65 | 115.44 | 103.43 | 103.66 | 99.87 |
| Non-current liabilities total | |||||
| Current owed to group member | 119.33 | 128.19 | 138.55 | ||
| Short-term deferred tax liabilities | 1.30 | 0.97 | |||
| Other non-interest bearing current liabilities | 3.75 | 121.37 | 21.90 | 22.70 | 20.67 |
| Current liabilities total | 5.05 | 121.37 | 142.20 | 150.88 | 159.22 |
| Balance sheet total (liabilities) | 216.71 | 236.82 | 245.63 | 254.54 | 259.09 |
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.