War Stamps ApS
CVR number: 40305556
Mågevej 1, 4600 Køge
claus@corfixen.com
tel: 28447701
www.ww2trivia.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 546.40 | 85.51 | 74.82 | 25.57 |
| EBIT | 546.40 | 85.51 | 74.82 | 25.57 |
| Other financial income | 0.11 | |||
| Other financial expenses | -0.38 | -3.70 | -2.19 | |
| Pre-tax profit | 546.03 | 81.81 | 72.63 | 25.68 |
| Income taxes | - 120.21 | -18.00 | -16.21 | -5.63 |
| Net earnings | 425.82 | 63.81 | 56.41 | 20.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 57.06 | 164.99 | |||
| Finished products/goods | 128.88 | 226.04 | |||
| Inventories total | 57.06 | 164.99 | 128.88 | 226.04 | |
| Current trade debtors | 140.78 | 9.64 | 12.13 | 11.24 | |
| Current other receivables | 5.00 | 5.00 | 34.42 | ||
| Current deferred tax assets | 13.79 | 16.37 | |||
| Short term receivables total | 145.78 | 14.64 | 25.91 | 62.02 | |
| Cash and bank deposits | 0.00 | 572.85 | 277.62 | 203.95 | 68.65 |
| Cash and cash equivalents | 0.00 | 572.85 | 277.62 | 203.95 | 68.65 |
| Balance sheet total (assets) | 0.00 | 775.69 | 457.25 | 358.74 | 356.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 113.00 | |||
| Other reserves | 40.00 | ||||
| Retained earnings | - 153.00 | 159.82 | 223.63 | 280.05 | |
| Profit of the financial year | 425.82 | 63.81 | 56.41 | 20.05 | |
| Shareholders equity total | 0.00 | 425.82 | 376.63 | 320.05 | 340.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 40.23 | 21.07 | 13.05 | 13.00 | |
| Short-term deferred tax liabilities | 120.21 | 18.00 | 0.00 | ||
| Other non-interest bearing current liabilities | 189.44 | 41.55 | 25.64 | 3.61 | |
| Current liabilities total | 349.87 | 80.62 | 38.69 | 16.61 | |
| Balance sheet total (liabilities) | 0.00 | 775.69 | 457.25 | 358.74 | 356.71 |
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.