CHARLOTTE NIELSEN, 705 AABENRAA ApS
CVR number: 18119994
Farversmøllevej 2-4, 6200 Aabenraa
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.67 | 5.70 | 5.37 | 4.91 | 5 712.81 |
| Employee benefit expenses | -3.08 | -4.18 | -4.25 | -3.49 | -4 498.05 |
| Total depreciation | -0.37 | -0.37 | -0.39 | -0.39 | - 349.92 |
| EBIT | 1.21 | 1.15 | 0.73 | 0.99 | 864.84 |
| Other financial income | 0.01 | -0.35 | |||
| Other financial expenses | -0.18 | -0.20 | -0.20 | -0.19 | - 219.81 |
| Pre-tax profit | 1.03 | 0.95 | 0.54 | 0.79 | 644.67 |
| Income taxes | -0.23 | -0.21 | -0.12 | -0.17 | - 141.98 |
| Net earnings | 0.81 | 0.74 | 0.42 | 0.62 | 502.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 0.00 | ||||
| Machinery and equipment | 1.09 | 0.83 | 2.54 | 1.97 | 1 626.69 |
| Tangible assets total | 1.09 | 0.83 | 2.54 | 1.97 | 1 626.69 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2.26 | 2.31 | 2.48 | 2.83 | 2 503.92 |
| Inventories total | 2.26 | 2.31 | 2.48 | 2.83 | 2 503.92 |
| Current trade debtors | 0.07 | 0.03 | 0.05 | 0.07 | 62.68 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.21 | 0.26 | 0.95 | 0.20 | 392.92 |
| Current deferred tax assets | 0.02 | ||||
| Short term receivables total | 0.28 | 0.32 | 1.00 | 0.27 | 455.60 |
| Cash and bank deposits | 1.32 | 1.10 | 0.13 | 1.25 | 1 528.70 |
| Cash and cash equivalents | 1.32 | 1.10 | 0.13 | 1.25 | 1 528.70 |
| Balance sheet total (assets) | 4.95 | 4.56 | 6.15 | 6.32 | 6 114.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.25 | 0.25 | 0.25 | 0.25 | 250.00 |
| Retained earnings | 0.55 | 0.36 | 0.60 | 0.52 | 537.89 |
| Profit of the financial year | 0.81 | 0.74 | 0.42 | 0.62 | 502.69 |
| Shareholders equity total | 1.61 | 1.35 | 1.27 | 1.39 | 1 290.58 |
| Provisions | 0.07 | 0.03 | 0.15 | 0.15 | 148.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.99 | 1.34 | 3.55 | 3.66 | 3 775.99 |
| Short-term deferred tax liabilities | 0.25 | 0.17 | 64.17 | ||
| Other non-interest bearing current liabilities | 1.03 | 1.84 | 1.17 | 0.94 | 835.82 |
| Current liabilities total | 3.27 | 3.18 | 4.72 | 4.78 | 4 675.98 |
| Balance sheet total (liabilities) | 4.95 | 4.56 | 6.15 | 6.32 | 6 114.90 |
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.