Awan Nordic ApS
CVR number: 39735091
Kirkebjerg Allé 88, 2605 Brøndby
amin@awannordic.com
tel: 42323707
https://awannordic.com/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -70.00 | 415.00 | 208.11 | 543.75 | 361.15 |
| Employee benefit expenses | -31.00 | -43.00 | - 299.99 | - 485.07 | - 299.59 |
| Other operating expenses | -18.85 | ||||
| Total depreciation | -1.00 | -15.59 | -41.65 | -18.66 | |
| EBIT | - 101.00 | 371.00 | - 107.47 | -1.82 | 42.89 |
| Other financial income | 2.00 | 31.83 | 11.94 | ||
| Other financial expenses | -2.00 | -19.69 | -8.92 | -17.34 | |
| Pre-tax profit | - 101.00 | 371.00 | - 127.15 | 21.09 | 37.49 |
| Income taxes | 22.00 | -85.00 | 23.96 | 9.57 | -8.41 |
| Net earnings | -79.00 | 286.00 | - 103.19 | 30.67 | 29.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 221.84 | 261.24 | |||
| Tangible assets total | 221.84 | 261.24 | |||
| Other receivables | 14.00 | 26.00 | |||
| Investments total | 14.00 | 26.00 | |||
| Non-current loans receivable | 26.40 | 27.10 | 43.10 | ||
| Deferred tax assets | 22.00 | ||||
| Long term receivables total | 22.00 | 26.40 | 27.10 | 43.10 | |
| Raw materials and consumables | 115.00 | 160.00 | |||
| Finished products/goods | 179.40 | 120.04 | 117.97 | ||
| Inventories total | 115.00 | 160.00 | 179.40 | 120.04 | 117.97 |
| Current trade debtors | 58.00 | 343.00 | 313.00 | 353.35 | 411.36 |
| Current other receivables | 16.00 | ||||
| Current deferred tax assets | 23.96 | 40.57 | 25.13 | ||
| Short term receivables total | 58.00 | 359.00 | 336.96 | 393.91 | 436.49 |
| Cash and bank deposits | 74.00 | 213.00 | 251.65 | 134.79 | 243.87 |
| Cash and cash equivalents | 74.00 | 213.00 | 251.65 | 134.79 | 243.87 |
| Balance sheet total (assets) | 283.00 | 758.00 | 1 016.26 | 937.09 | 841.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 30.00 | ||||
| Retained earnings | - 109.00 | 177.00 | 73.81 | 104.48 | |
| Profit of the financial year | -79.00 | 286.00 | - 103.19 | 30.67 | 29.08 |
| Shareholders equity total | -69.00 | 217.00 | 113.81 | 144.48 | 173.56 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 153.12 | 202.10 | |||
| Current trade creditors | 128.00 | 99.00 | 254.00 | 39.78 | 121.39 |
| Current owed to participating | 100.00 | 100.00 | 100.00 | 0.05 | 209.56 |
| Short-term deferred tax liabilities | 60.00 | ||||
| Other non-interest bearing current liabilities | 124.00 | 282.00 | 395.32 | 550.68 | 336.92 |
| Current liabilities total | 352.00 | 541.00 | 902.45 | 792.61 | 667.87 |
| Balance sheet total (liabilities) | 283.00 | 758.00 | 1 016.26 | 937.09 | 841.42 |
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.