Solbjerg Juletræer ApS
CVR number: 41580275
Borgergade 15, 6700 Esbjerg
kk@kajkristensen.dk
tel: 40730183
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -61.23 | -55.45 | 190.68 | 76.66 |
| Total depreciation | -31.02 | -32.54 | -43.29 | - 201.96 |
| EBIT | -92.25 | -87.98 | 147.39 | - 125.29 |
| Other financial income | 1.93 | 0.54 | 0.05 | |
| Other financial expenses | -16.33 | -33.13 | -30.34 | |
| Pre-tax profit | - 106.65 | - 120.57 | 117.06 | - 125.24 |
| Income taxes | 23.28 | 26.51 | -25.75 | 13.96 |
| Net earnings | -83.36 | -94.06 | 91.30 | - 111.28 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 124.07 | 106.73 | 835.44 | 883.78 |
| Tangible assets total | 124.07 | 106.73 | 835.44 | 883.78 |
| Investments total | ||||
| Long term receivables total | ||||
| Semifinished products | 50.00 | 50.00 | 50.00 | 50.00 |
| Inventories total | 50.00 | 50.00 | 50.00 | 50.00 |
| Current trade debtors | 2.70 | 58.13 | 7.56 | 2.69 |
| Prepayments and accrued income | 4.00 | 4.00 | ||
| Current other receivables | 16.44 | 26.15 | 139.32 | 1 730.14 |
| Current deferred tax assets | 11.79 | |||
| Short term receivables total | 23.14 | 100.07 | 146.88 | 1 732.83 |
| Cash and bank deposits | 4 273.83 | 4 127.12 | 3 480.35 | 1 871.19 |
| Cash and cash equivalents | 4 273.83 | 4 127.12 | 3 480.35 | 1 871.19 |
| Balance sheet total (assets) | 4 471.04 | 4 383.91 | 4 512.66 | 4 537.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 4 455.75 | 4 372.39 | 4 278.33 | 4 369.64 |
| Profit of the financial year | -83.36 | -94.06 | 91.30 | - 111.28 |
| Shareholders equity total | 4 412.39 | 4 318.33 | 4 409.64 | 4 298.36 |
| Provisions | 14.72 | 13.96 | ||
| Non-current liabilities total | ||||
| Current trade creditors | 11.65 | 30.96 | 14.68 | 138.00 |
| Other non-interest bearing current liabilities | 32.29 | 34.61 | 74.39 | 101.45 |
| Current liabilities total | 43.93 | 65.57 | 89.07 | 239.44 |
| Balance sheet total (liabilities) | 4 471.04 | 4 383.91 | 4 512.66 | 4 537.80 |
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.