K/S GÅGADEN 15-17, HADERSLEV
CVR number: 26762898
Hammershusgade 9, 2100 København Ø
info@proark.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 526.75 | 2 285.07 | 2 455.10 | 2 338.45 | 2 432.88 |
| Costs of management | - 260.57 | - 236.05 | - 236.59 | ||
| Other operating expenses | - 198.12 | - 408.57 | |||
| Reduction in value of non-current assets | -1 100.00 | -1 800.00 | -3 400.00 | -1 000.00 | -1 100.00 |
| EBIT | 2 266.18 | 2 049.02 | 2 218.51 | 1 140.33 | 924.32 |
| Other financial income | 25.42 | 149.77 | 0.94 | ||
| Other financial expenses | - 312.82 | - 261.98 | - 107.94 | -97.05 | - 156.24 |
| Pre-tax profit | 878.78 | 136.81 | -1 289.43 | 1 043.28 | 769.02 |
| Net earnings | 878.78 | 136.81 | -1 289.43 | 1 043.28 | 769.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43 500.00 | 41 700.00 | 38 300.00 | 37 300.00 | 36 200.00 |
| Tangible assets total | 43 500.00 | 41 700.00 | 38 300.00 | 37 300.00 | 36 200.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 57.47 | 46.00 | 68.84 | 127.81 | |
| Current other receivables | 1.38 | 3.73 | 172.81 | 3.92 | |
| Short term receivables total | 1.38 | 57.47 | 49.73 | 241.65 | 131.73 |
| Cash and bank deposits | 592.00 | 137.27 | 291.75 | ||
| Cash and cash equivalents | 592.00 | 137.27 | 291.75 | ||
| Balance sheet total (assets) | 43 501.38 | 41 757.47 | 38 941.73 | 37 678.92 | 36 623.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 462.00 | 3 462.00 | 3 462.00 | 3 462.00 | 3 462.00 |
| Retained earnings | 26 623.10 | 27 501.88 | 27 638.69 | 25 349.26 | 23 488.10 |
| Profit of the financial year | 878.78 | 136.81 | -1 289.43 | 1 043.28 | 769.02 |
| Shareholders equity total | 30 963.88 | 31 100.69 | 29 811.26 | 29 854.54 | 27 719.13 |
| Non-current loans from credit institutions | 9 121.17 | 8 148.66 | 7 150.09 | 6 158.84 | 7 044.80 |
| Non-current owed to participating | 139.32 | 146.15 | |||
| Non-current other liabilities | 206.23 | 209.06 | 302.85 | 172.73 | 174.96 |
| Non-current liabilities total | 9 327.40 | 8 357.72 | 7 452.94 | 6 470.89 | 7 365.91 |
| Current loans from credit institutions | 2 869.53 | 1 369.61 | 1 007.88 | 1 000.52 | 1 201.36 |
| Current trade creditors | 0.14 | 15.29 | 27.85 | 67.26 | 69.07 |
| Other non-interest bearing current liabilities | 340.43 | 914.16 | 641.79 | 285.71 | 268.02 |
| Current liabilities total | 3 210.10 | 2 299.06 | 1 677.53 | 1 353.49 | 1 538.45 |
| Balance sheet total (liabilities) | 43 501.38 | 41 757.47 | 38 941.73 | 37 678.92 | 36 623.48 |
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.