GOLLER ApS
CVR number: 15860170
Vinkelvej 8, 6600 Vejen
goller@outlook.dk
tel: 75364610
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 173.42 | 92.83 | 207.58 | 48.69 | 236.30 |
| Employee benefit expenses | - 116.50 | ||||
| Total depreciation | -9.12 | -13.77 | -15.32 | -15.32 | -26.45 |
| EBIT | 164.30 | 79.06 | 192.26 | -83.14 | 209.84 |
| Other financial income | 0.00 | 4.14 | 0.01 | ||
| Other financial expenses | -0.25 | -0.20 | -0.38 | -0.38 | 0.01 |
| Pre-tax profit | 164.05 | 78.86 | 191.87 | -79.37 | 209.87 |
| Income taxes | -19.74 | -17.35 | -42.22 | 16.91 | -46.88 |
| Net earnings | 144.31 | 61.51 | 149.66 | -62.46 | 162.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 41.40 | ||||
| Intangible assets total | 41.40 | ||||
| Buildings | 57.95 | 75.18 | 59.86 | 44.54 | 29.21 |
| Machinery and equipment | 189.47 | ||||
| Tangible assets total | 57.95 | 75.18 | 59.86 | 44.54 | 218.68 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 185.11 | 75.60 | |||
| Finished products/goods | 155.00 | 155.00 | 155.00 | ||
| Inventories total | 185.11 | 75.60 | 155.00 | 155.00 | 155.00 |
| Current trade debtors | 153.43 | 329.32 | 52.67 | 60.63 | 25.15 |
| Current amounts owed by group member comp. | 83.12 | 92.52 | 81.04 | 85.42 | 90.42 |
| Current other receivables | 271.96 | 199.06 | 263.78 | ||
| Current deferred tax assets | 11.15 | ||||
| Short term receivables total | 236.55 | 421.84 | 405.67 | 356.25 | 379.34 |
| Cash and bank deposits | 3.76 | 5.48 | 70.10 | 10.40 | 10.61 |
| Cash and cash equivalents | 3.76 | 5.48 | 70.10 | 10.40 | 10.61 |
| Balance sheet total (assets) | 483.36 | 578.10 | 690.63 | 566.19 | 805.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -49.02 | 95.29 | 156.80 | 306.46 | 244.00 |
| Profit of the financial year | 144.31 | 61.51 | 149.66 | -62.46 | 162.99 |
| Shareholders equity total | 295.29 | 356.80 | 506.46 | 444.00 | 606.99 |
| Provisions | 5.79 | 6.66 | 5.76 | 12.04 | |
| Non-current liabilities total | |||||
| Current trade creditors | 12.05 | 26.62 | 9.64 | 10.00 | 10.00 |
| Current owed to participating | 91.93 | 66.45 | 48.07 | 0.60 | 28.60 |
| Short-term deferred tax liabilities | 16.48 | 43.12 | 23.69 | ||
| Other non-interest bearing current liabilities | 78.30 | 105.09 | 77.58 | 111.59 | 123.73 |
| Current liabilities total | 182.28 | 214.64 | 178.41 | 122.19 | 186.01 |
| Balance sheet total (liabilities) | 483.36 | 578.10 | 690.63 | 566.19 | 805.04 |
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.