Christensen Metal ApS
CVR number: 40415785
Vibevej 8, Langesø 6430 Nordborg
henrikchr@yahoo.dk
tel: 20681085
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 95.33 | 76.81 | 64.97 | -57.56 | 17.98 |
| Total depreciation | -7.50 | -10.00 | -10.00 | ||
| EBIT | 95.33 | 76.81 | 57.47 | -67.56 | 7.98 |
| Other financial income | 16.11 | 0.02 | 0.04 | 0.36 | |
| Other financial expenses | -1.83 | -1.52 | -52.47 | -2.16 | -2.19 |
| Pre-tax profit | 50.43 | 91.40 | 5.02 | -69.68 | 6.14 |
| Income taxes | 21.54 | -20.48 | -1.84 | -9.84 | 6.26 |
| Net earnings | 71.97 | 70.92 | 3.18 | -79.52 | 12.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 42.50 | 32.50 | 22.50 | ||
| Tangible assets total | 42.50 | 32.50 | 22.50 | ||
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.05 | 0.00 | |||
| Current other receivables | 0.00 | 29.77 | 5.99 | ||
| Current deferred tax assets | 9.97 | 10.04 | 10.36 | ||
| Short term receivables total | 0.00 | 29.82 | 9.97 | 16.04 | 10.36 |
| Other current investments | 72.71 | ||||
| Cash and bank deposits | 94.00 | 65.21 | 99.52 | 26.21 | 57.40 |
| Cash and cash equivalents | 94.00 | 137.92 | 99.52 | 26.21 | 57.40 |
| Balance sheet total (assets) | 94.00 | 167.73 | 152.00 | 74.74 | 90.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | 50.50 | 50.50 | 50.50 |
| Other reserves | 17.99 | 35.89 | |||
| Retained earnings | -17.99 | 36.74 | 93.55 | 96.73 | 17.21 |
| Profit of the financial year | 71.97 | 70.92 | 3.18 | -79.52 | 12.40 |
| Shareholders equity total | 72.47 | 144.05 | 147.23 | 67.71 | 80.11 |
| Provisions | -0.00 | 1.10 | 0.96 | 0.31 | |
| Non-current liabilities total | |||||
| Current trade creditors | 1.03 | 0.06 | 1.13 | ||
| Current owed to participating | 6.01 | 6.01 | |||
| Short-term deferred tax liabilities | 20.69 | ||||
| Other non-interest bearing current liabilities | 21.54 | 1.96 | 3.67 | -0.00 | 2.70 |
| Current liabilities total | 21.54 | 23.69 | 3.67 | 6.07 | 9.84 |
| Balance sheet total (liabilities) | 94.00 | 167.73 | 152.00 | 74.74 | 90.26 |
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.