Mr. Pudser ApS
CVR number: 41080604
Gyldenløvesgade 4, 4200 Slagelse
Rmventilation1@gmail.com
tel: 93800512
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 302.21 | 327.27 | 394.96 | 562.04 |
| Employee benefit expenses | - 336.67 | - 396.32 | - 536.52 | - 604.11 |
| EBIT | -34.46 | -69.05 | - 141.56 | -42.06 |
| Other financial expenses | -0.00 | -0.27 | -0.65 | -0.12 |
| Pre-tax profit | -34.46 | -69.32 | - 142.20 | -42.19 |
| Income taxes | 7.58 | 15.25 | 31.29 | 9.28 |
| Net earnings | -26.88 | -54.07 | - 110.92 | -32.90 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-curr. owed by group member comp. | 7.58 | 22.83 | ||
| Long term receivables total | 7.58 | 22.83 | ||
| Inventories total | ||||
| Current trade debtors | 1.80 | 9.73 | 12.86 | 48.76 |
| Current other receivables | 2.40 | 15.76 | ||
| Current deferred tax assets | 26.78 | 21.34 | ||
| Short term receivables total | 1.80 | 9.73 | 42.04 | 85.86 |
| Cash and bank deposits | 120.01 | 49.04 | 33.65 | 74.82 |
| Cash and cash equivalents | 120.01 | 49.04 | 33.65 | 74.82 |
| Balance sheet total (assets) | 129.40 | 81.60 | 75.69 | 160.68 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -26.88 | -80.95 | - 191.87 | |
| Profit of the financial year | -26.88 | -54.07 | - 110.92 | -32.90 |
| Shareholders equity total | 13.12 | -40.95 | - 151.87 | - 184.77 |
| Non-current liabilities total | ||||
| Current trade creditors | 4.00 | 4.00 | 4.32 | 0.32 |
| Current owed to group member | 78.67 | 148.94 | ||
| Other non-interest bearing current liabilities | 112.28 | 118.55 | 144.57 | 196.20 |
| Current liabilities total | 116.28 | 122.55 | 227.56 | 345.45 |
| Balance sheet total (liabilities) | 129.40 | 81.60 | 75.69 | 160.68 |
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.