Sølvkælderen ApS — Credit Rating and Financial Key Figures
CVR number: 40107541
Kompagnistræde 1, 1208 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 610.26 | 493.89 | 998.51 | 813.22 | 718.44 |
| Employee benefit expenses | -1 396.59 | -1 028.72 | - 996.97 | -1 249.55 | -1 257.33 |
| Total depreciation | - 145.06 | - 145.06 | - 142.11 | - 140.00 | -58.33 |
| EBIT | 68.60 | - 679.90 | - 140.57 | - 576.33 | - 597.23 |
| Other financial income | 22.04 | 14.85 | 6.60 | 5.04 | 7.57 |
| Other financial expenses | -0.75 | -1.63 | -3.20 | -3.15 | -0.71 |
| Pre-tax profit | 89.89 | - 666.68 | - 137.17 | - 574.43 | - 590.37 |
| Net earnings | 89.89 | - 666.68 | - 137.17 | - 574.43 | - 590.37 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 478.33 | 338.33 | 198.33 | 58.33 | |
| Intangible assets total | 478.33 | 338.33 | 198.33 | 58.33 | |
| Machinery and equipment | 7.18 | 2.11 | |||
| Tangible assets total | 7.18 | 2.11 | |||
| Other receivables | 12.60 | 12.60 | 12.60 | 12.60 | 12.60 |
| Investments total | 12.60 | 12.60 | 12.60 | 12.60 | 12.60 |
| Long term receivables total | |||||
| Finished products/goods | 1 699.19 | 1 398.19 | 1 451.30 | 1 605.93 | 1 090.37 |
| Inventories total | 1 699.19 | 1 398.19 | 1 451.30 | 1 605.93 | 1 090.37 |
| Current amounts owed by group member comp. | 1 004.70 | 493.06 | 249.66 | 254.70 | 262.27 |
| Prepayments and accrued income | 45.61 | 40.08 | 41.06 | 48.01 | 39.15 |
| Current other receivables | 10.00 | 10.00 | |||
| Short term receivables total | 1 050.31 | 533.14 | 300.72 | 312.71 | 301.42 |
| Cash and bank deposits | 212.03 | 550.29 | 728.99 | 363.70 | 188.70 |
| Cash and cash equivalents | 212.03 | 550.29 | 728.99 | 363.70 | 188.70 |
| Balance sheet total (assets) | 3 459.64 | 2 834.67 | 2 691.94 | 2 353.26 | 1 593.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 2 942.84 | 3 032.73 | 2 366.05 | 2 228.88 | 1 654.45 |
| Profit of the financial year | 89.89 | - 666.68 | - 137.17 | - 574.43 | - 590.37 |
| Shareholders equity total | 3 132.73 | 2 466.05 | 2 328.88 | 1 754.45 | 1 164.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 22.81 | 310.50 | 88.16 | ||
| Other non-interest bearing current liabilities | 326.91 | 345.81 | 363.06 | 288.31 | 340.85 |
| Current liabilities total | 326.91 | 368.62 | 363.06 | 598.82 | 429.01 |
| Balance sheet total (liabilities) | 3 459.64 | 2 834.67 | 2 691.94 | 2 353.26 | 1 593.09 |
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.