Mandler ApS
CVR number: 41512946
Havelse Mølle 9, Havelse Mølle 3600 Frederikssund
mandleraps@gmail.com
tel: 42730216
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 246.75 | 42.32 | |
| Costs of manufacturing | - 310.32 | -7.46 | |
| External services | -57.95 | -33.07 | -32.49 |
| Gross profit | - 121.52 | -33.07 | 2.37 |
| Wages and salaries | -64.51 | ||
| Social security expenses | -0.45 | -0.26 | -0.26 |
| Total depreciation | -25.00 | ||
| EBIT | - 186.48 | -33.33 | -22.89 |
| Other financial income | 0.01 | ||
| Other financial expenses | -1.59 | -0.77 | |
| Pre-tax profit | - 188.06 | -34.10 | -22.89 |
| Net earnings | - 188.06 | -34.10 | -22.89 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 75.00 | ||
| Tangible assets total | 75.00 | ||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.17 | 1.17 | |
| Short term receivables total | 1.17 | 1.17 | |
| Cash and bank deposits | 147.44 | 66.67 | 54.06 |
| Cash and cash equivalents | 147.44 | 66.67 | 54.06 |
| Balance sheet total (assets) | 147.44 | 67.83 | 130.23 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 188.06 | - 222.17 | |
| Profit of the financial year | - 188.06 | -34.10 | -22.89 |
| Shareholders equity total | - 148.06 | - 182.17 | - 205.05 |
| Non-current owed to group member | 250.00 | 250.00 | 305.00 |
| Non-current liabilities total | 250.00 | 250.00 | 305.00 |
| Current owed to participating | 39.72 | 24.83 | |
| Other non-interest bearing current liabilities | 5.79 | 5.45 | |
| Current liabilities total | 45.50 | 30.28 | |
| Balance sheet total (liabilities) | 147.44 | 67.83 | 130.23 |
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.