SUBRA A/S
CVR number: 35643303
Bygmarken 4, 3520 Farum
info@subra.dk
tel: 61727299
www.subra.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 296.53 | 659.73 | - 431.80 | 950.13 | 2 085.02 |
| Employee benefit expenses | - 836.50 | -1 293.80 | -1 900.89 | -3 180.09 | -6 247.65 |
| Total depreciation | - 124.50 | - 262.15 | - 374.38 | - 471.23 | - 497.48 |
| EBIT | 335.53 | - 896.22 | -2 707.07 | -2 701.18 | -4 660.11 |
| Other financial income | 12.53 | ||||
| Other financial expenses | -13.69 | -38.98 | -85.02 | - 131.32 | - 305.42 |
| Pre-tax profit | 321.84 | - 935.20 | -2 792.08 | -2 832.51 | -4 953.00 |
| Income taxes | -70.82 | -8.65 | |||
| Net earnings | 251.02 | - 935.20 | -2 792.08 | -2 841.16 | -4 953.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 70.00 | 70.00 | 70.00 | ||
| Intangible assets total | 70.00 | 70.00 | 70.00 | ||
| Buildings | 1 120.50 | 1 252.80 | 1 470.13 | 1 002.69 | 1 209.21 |
| Tangible assets total | 1 120.50 | 1 252.80 | 1 470.13 | 1 002.69 | 1 209.21 |
| Other receivables | 8.75 | 8.75 | 50.00 | 50.00 | 50.00 |
| Investments total | 8.75 | 8.75 | 50.00 | 50.00 | 50.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 18.11 | 13.75 | 33.75 | ||
| Current other receivables | 45.60 | 9.21 | 188.05 | 249.70 | 474.44 |
| Current deferred tax assets | 12.65 | 8.65 | 8.65 | ||
| Short term receivables total | 58.25 | 35.96 | 210.45 | 283.45 | 474.44 |
| Cash and bank deposits | 31.03 | 121.48 | 473.88 | 569.03 | 3 473.60 |
| Cash and cash equivalents | 31.03 | 121.48 | 473.88 | 569.03 | 3 473.60 |
| Balance sheet total (assets) | 1 218.52 | 1 419.00 | 2 274.46 | 1 975.18 | 5 277.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 222.09 | 28.94 | - 906.26 | -3 698.34 | -6 539.50 |
| Profit of the financial year | 251.02 | - 935.20 | -2 792.08 | -2 841.16 | -4 953.00 |
| Shareholders equity total | 528.94 | - 406.26 | -3 198.34 | -6 039.50 | -10 992.50 |
| Non-current other liabilities | 513.33 | 1 502.08 | 5 184.44 | ||
| Non-current deferred tax liabilities | 7 810.39 | 12 111.07 | |||
| Non-current liabilities total | 513.33 | 1 502.08 | 5 184.44 | 7 810.39 | 12 111.07 |
| Current trade creditors | 72.00 | 78.00 | 126.07 | 55.32 | 364.03 |
| Other non-interest bearing current liabilities | 104.25 | 245.18 | 162.29 | 148.97 | 475.67 |
| Accruals and deferred income | 3 318.99 | ||||
| Current liabilities total | 176.25 | 323.18 | 288.36 | 204.29 | 4 158.69 |
| Balance sheet total (liabilities) | 1 218.52 | 1 419.00 | 2 274.46 | 1 975.18 | 5 277.25 |
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.