CS-TØRRETEKNIK ApS
CVR number: 42107018
Rathvej 2, Rath 5935 Bagenkop
mollegaarden26@gmail.com
tel: 61743949
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 694.32 | 2 078.00 | 1 716.27 |
| Employee benefit expenses | - 569.00 | -1 122.92 | |
| Total depreciation | -13.00 | -13.13 | |
| EBIT | 694.32 | 1 496.00 | 580.22 |
| Other financial income | 8.10 | ||
| Other financial expenses | -7.86 | -32.00 | -32.40 |
| Pre-tax profit | 686.47 | 1 464.00 | 555.92 |
| Income taxes | - 153.32 | - 323.00 | - 120.19 |
| Net earnings | 533.14 | 1 141.00 | 435.73 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 36.13 | 94.00 | 78.74 |
| Tangible assets total | 36.13 | 94.00 | 78.74 |
| Other receivables | 1.60 | ||
| Investments total | 1.60 | ||
| Long term receivables total | |||
| Raw materials and consumables | 50.00 | ||
| Finished products/goods | 462.00 | 626.20 | |
| Advance payments | 369.00 | ||
| Inventories total | 50.00 | 831.00 | 626.20 |
| Current trade debtors | 509.68 | 1 245.00 | 233.77 |
| Current owed by particip. interest comp. | 400.00 | ||
| Prepayments and accrued income | 14.91 | 17.77 | |
| Current deferred tax assets | 127.62 | ||
| Short term receivables total | 524.60 | 1 245.00 | 779.15 |
| Cash and bank deposits | 537.25 | 756.00 | 966.37 |
| Cash and cash equivalents | 537.25 | 756.00 | 966.37 |
| Balance sheet total (assets) | 1 147.98 | 2 926.00 | 2 452.06 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 400.00 | 200.00 | 600.00 |
| Retained earnings | - 400.00 | -67.00 | 473.87 |
| Profit of the financial year | 533.14 | 1 141.00 | 435.73 |
| Shareholders equity total | 633.14 | 1 374.00 | 1 609.60 |
| Provisions | 1.99 | 4.00 | 8.26 |
| Non-current liabilities total | |||
| Advances received | 162.70 | ||
| Current trade creditors | 18.01 | 92.00 | 264.68 |
| Current owed to participating | 410.00 | 434.69 | |
| Short-term deferred tax liabilities | 146.00 | ||
| Other non-interest bearing current liabilities | 332.14 | 900.00 | 134.83 |
| Current liabilities total | 512.85 | 1 548.00 | 834.20 |
| Balance sheet total (liabilities) | 1 147.98 | 2 926.00 | 2 452.06 |
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.