ONELEG BY SUSANNE SCHMIDT ApS — Credit Rating and Financial Key Figures
CVR number: 35523227
Jernbanegade 16, 3480 Fredensborg
info@oneleg.dk
tel: 26608828
www.oneleg.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 326.04 | -94.90 | -24.54 | -10.79 | -16.53 |
| Employee benefit expenses | - 349.25 | -6.50 | |||
| Total depreciation | -35.97 | -36.85 | |||
| EBIT | -59.18 | - 125.25 | -24.54 | -10.79 | -16.53 |
| Other financial income | 0.52 | ||||
| Other financial expenses | -72.64 | -49.67 | -5.56 | -4.99 | -5.00 |
| Pre-tax profit | - 131.31 | - 174.92 | -30.11 | -15.78 | -21.53 |
| Net earnings | - 131.31 | - 174.92 | -30.11 | -15.78 | -21.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 36.85 | ||||
| Tangible assets total | 36.85 | ||||
| Other receivables | 14.05 | ||||
| Investments total | 14.05 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 67.72 | 67.72 | 67.72 | ||
| Finished products/goods | 485.58 | 67.72 | |||
| Inventories total | 485.58 | 67.72 | 67.72 | 67.72 | 67.72 |
| Current trade debtors | 77.71 | ||||
| Current amounts owed by group member comp. | 18.07 | ||||
| Prepayments and accrued income | 0.93 | ||||
| Current other receivables | 2.98 | 1.93 | |||
| Short term receivables total | 96.71 | 2.98 | 1.93 | ||
| Cash and bank deposits | 0.03 | 0.03 | 0.00 | ||
| Cash and cash equivalents | 0.03 | 0.03 | 0.00 | ||
| Balance sheet total (assets) | 633.22 | 67.72 | 67.72 | 70.73 | 69.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 387.66 | - 518.96 | - 693.89 | - 723.99 | - 739.77 |
| Profit of the financial year | - 131.31 | - 174.92 | -30.11 | -15.78 | -21.53 |
| Shareholders equity total | - 438.96 | - 613.89 | - 643.99 | - 659.77 | - 681.30 |
| Non-current other liabilities | 10.85 | ||||
| Non-current liabilities total | 10.85 | ||||
| Current loans from credit institutions | 441.42 | 7.55 | 18.49 | ||
| Current trade creditors | 155.80 | 19.11 | 8.49 | 8.00 | 5.40 |
| Current owed to participating | 377.08 | 634.23 | |||
| Current owed to group member | 492.01 | 506.95 | 521.93 | ||
| Other non-interest bearing current liabilities | 87.05 | 20.72 | 192.73 | 215.56 | 223.63 |
| Current liabilities total | 1 061.34 | 681.61 | 711.71 | 730.50 | 750.96 |
| Balance sheet total (liabilities) | 633.22 | 67.72 | 67.72 | 70.73 | 69.65 |
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.