Olfarma ApS — Credit Rating and Financial Key Figures
CVR number: 40241167
Maglemosevej 34, Marbjerg 2640 Hedehusene
claus@amwo.eu
tel: 29281836
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 41.67 | ||||
| External services | -30.34 | ||||
| Gross profit | 11.33 | 38 516.00 | 72.50 | 445.16 | 407.84 |
| Employee benefit expenses | - 231.49 | - 302.51 | |||
| Total depreciation | -64.89 | -64.89 | |||
| EBIT | 11.33 | 38 516.00 | 72.50 | 148.78 | 40.44 |
| Other financial income | 0.13 | ||||
| Other financial expenses | -2.06 | -1 400.00 | -21.67 | -87.80 | -53.03 |
| Pre-tax profit | 9.28 | 37 116.00 | 50.83 | 61.11 | -12.60 |
| Income taxes | -2.02 | -8 166.00 | -11.18 | -18.41 | -1.21 |
| Net earnings | 7.25 | 28 950.00 | 39.66 | 42.70 | -13.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 286.53 | 221.64 | |||
| Tangible assets total | 286.53 | 221.64 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 103.25 | 320 601.00 | 356.57 | 396.31 | 424.97 |
| Advance payments | 121.00 | ||||
| Inventories total | 103.25 | 320 601.00 | 356.57 | 396.31 | 545.97 |
| Current trade debtors | 44.41 | 317.18 | 58.46 | ||
| Current other receivables | 113.16 | 287 567.00 | 300.01 | 115.94 | 22.56 |
| Current deferred tax assets | 0.70 | ||||
| Short term receivables total | 157.57 | 287 567.00 | 300.01 | 433.12 | 81.71 |
| Cash and bank deposits | 8.00 | 658.00 | 6.46 | 41.99 | 29.49 |
| Cash and cash equivalents | 8.00 | 658.00 | 6.46 | 41.99 | 29.49 |
| Balance sheet total (assets) | 268.82 | 608 826.00 | 663.04 | 1 157.96 | 878.81 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10 000.00 | 40.00 | 100.00 | 100.00 |
| Retained earnings | 7 255.00 | 6.21 | 82.26 | 124.96 | |
| Profit of the financial year | 7.25 | 28 950.00 | 39.66 | 42.70 | -13.81 |
| Shareholders equity total | 17.25 | 46 205.00 | 85.86 | 224.96 | 211.16 |
| Provisions | 5.05 | ||||
| Non-current deferred tax liabilities | 2.02 | ||||
| Non-current liabilities total | 2.02 | ||||
| Current loans from credit institutions | 0.06 | ||||
| Current trade creditors | 246.75 | 225 947.00 | 193.13 | 259.73 | |
| Current owed to participating | 200 000.00 | 214.28 | 150.00 | 162.00 | |
| Short-term deferred tax liabilities | 8 071.00 | 10.73 | 13.35 | ||
| Other non-interest bearing current liabilities | 2.74 | 128 603.00 | 352.16 | 571.46 | 245.93 |
| Current liabilities total | 249.54 | 562 621.00 | 577.17 | 927.94 | 667.65 |
| Balance sheet total (liabilities) | 268.82 | 608 826.00 | 663.04 | 1 157.96 | 878.81 |
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.