Korsager ApS — Credit Rating and Financial Key Figures
CVR number: 36937432
Birkedommervej 27, 2400 København NV
christiankorsager@protonmail.com
tel: 29907960
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.15 | -2.97 | -9.17 | -11.07 | -6.38 |
| Employee benefit expenses | -0.06 | ||||
| Total depreciation | -5.11 | ||||
| EBIT | -25.32 | -2.97 | -9.17 | -11.07 | -6.38 |
| Other financial expenses | -0.02 | -0.59 | -0.76 | ||
| Net income from associates (fin.) | 85.00 | 99.17 | 99.17 | ||
| Pre-tax profit | -25.33 | -3.56 | 75.08 | 88.10 | 92.79 |
| Net earnings | -25.33 | -3.56 | 75.08 | 88.10 | 92.79 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Investments total | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.88 | ||||
| Short term receivables total | 1.88 | ||||
| Cash and bank deposits | 80.16 | 77.58 | 152.66 | 213.49 | 240.62 |
| Cash and cash equivalents | 80.16 | 77.58 | 152.66 | 213.49 | 240.62 |
| Balance sheet total (assets) | 212.04 | 207.58 | 282.66 | 343.49 | 370.62 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 101.00 | 88.00 | 88.00 | ||
| Retained earnings | 55.21 | 29.88 | -74.68 | -87.60 | -87.50 |
| Profit of the financial year | -25.33 | -3.56 | 75.08 | 88.10 | 92.79 |
| Shareholders equity total | 79.88 | 76.32 | 151.40 | 138.50 | 143.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Other non-interest bearing current liabilities | 117.16 | 116.25 | 116.25 | 189.98 | 212.33 |
| Current liabilities total | 132.16 | 131.26 | 131.26 | 204.99 | 227.32 |
| Balance sheet total (liabilities) | 212.04 | 207.58 | 282.66 | 343.49 | 370.62 |
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.