DG Organic Basics ApS
CVR number: 43420623
Sankt Peders Stræde 45 B, 1453 København K
mads@organicbasics.com
tel: 26290967
www.organicbasics.com
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 3 202.96 | -9 853.57 |
Employee benefit expenses | - 977.69 | -10 329.92 |
Total depreciation | - 273.64 | - 836.37 |
EBIT | 1 951.63 | -21 019.87 |
Other financial income | 978.03 | 929.17 |
Other financial expenses | - 168.53 | -1 186.61 |
Pre-tax profit | 2 761.13 | -21 277.31 |
Income taxes | - 605.83 | 4 677.60 |
Net earnings | 2 155.30 | -16 599.72 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible rights | 1 735.73 | 1 724.49 |
Intangible assets total | 1 735.73 | 1 724.49 |
Buildings | 36.83 | 26.79 |
Machinery and equipment | 204.69 | 147.57 |
Other tangible assets | 359.27 | 193.42 |
Tangible assets total | 600.79 | 367.78 |
Investments total | ||
Deferred tax assets | 4 287.58 | |
Long term receivables total | 4 287.58 | |
Finished products/goods | 9 432.95 | 16 057.14 |
Inventories total | 9 432.95 | 16 057.14 |
Current trade debtors | 1 050.99 | 793.69 |
Current amounts owed by group member comp. | 2 314.79 | |
Prepayments and accrued income | 44.48 | 173.50 |
Current other receivables | 3 674.01 | 898.81 |
Short term receivables total | 7 084.27 | 1 866.00 |
Cash and bank deposits | 3 519.50 | 1 560.03 |
Cash and cash equivalents | 3 519.50 | 1 560.03 |
Balance sheet total (assets) | 22 373.25 | 25 863.02 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 2 155.30 | |
Profit of the financial year | 2 155.30 | -16 599.72 |
Shareholders equity total | 2 195.30 | -14 404.42 |
Non-current leasing loans | 193.15 | 27.88 |
Non-current owed to group member | 11 335.87 | 19 220.46 |
Non-current other liabilities | 389.99 | |
Non-current liabilities total | 11 919.01 | 19 248.34 |
Current trade creditors | 3 295.86 | 2 830.50 |
Current owed to group member | 3 475.34 | 13 185.60 |
Short-term deferred tax liabilities | 215.84 | |
Other non-interest bearing current liabilities | 1 271.90 | 5 002.99 |
Current liabilities total | 8 258.94 | 21 019.10 |
Balance sheet total (liabilities) | 22 373.25 | 25 863.02 |
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.