Geil og Berner ApS
CVR number: 30490975
Rugaardsvej 5, 8680 Ry
larsgeil@mail.dk
tel: 86898700
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 635.20 | 1 667.83 | -73.18 | -28.92 | -17.27 |
| Employee benefit expenses | - 843.84 | - 517.13 | -1.24 | ||
| Total depreciation | - 400.00 | -2 800.00 | |||
| EBIT | 391.36 | -1 649.30 | -74.42 | -28.92 | -17.27 |
| Other financial income | 82.24 | 87.76 | 0.13 | ||
| Other financial expenses | -17.68 | -33.80 | -6.17 | -12.27 | -3.71 |
| Pre-tax profit | 455.91 | -1 595.34 | -80.60 | -41.20 | -20.84 |
| Income taxes | - 187.55 | - 268.31 | |||
| Net earnings | 268.36 | -1 863.65 | -80.60 | -41.20 | -20.84 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 2 800.00 | ||||
| Intangible assets total | 2 800.00 | ||||
| Tangible assets total | |||||
| Other receivables | 26.16 | 28.95 | |||
| Investments total | 26.16 | 28.95 | |||
| Non-current loans receivable | 13.83 | 13.83 | 13.83 | 13.83 | 13.83 |
| Long term receivables total | 13.83 | 13.83 | 13.83 | 13.83 | 13.83 |
| Inventories total | |||||
| Current trade debtors | 357.47 | 211.88 | 88.86 | 71.29 | 80.99 |
| Current amounts owed by group member comp. | 385.00 | ||||
| Current other receivables | 82.78 | 441.91 | 3.09 | 10.52 | 10.69 |
| Short term receivables total | 440.26 | 1 038.79 | 91.95 | 81.81 | 91.67 |
| Cash and bank deposits | 1 662.45 | 776.74 | 216.27 | 9.72 | 17.04 |
| Cash and cash equivalents | 1 662.45 | 776.74 | 216.27 | 9.72 | 17.04 |
| Balance sheet total (assets) | 4 942.69 | 1 858.31 | 322.04 | 105.36 | 122.55 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 502.00 | 502.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 000.00 | 900.00 | |||
| Retained earnings | 2 540.27 | 1 908.63 | 44.98 | -35.62 | -76.81 |
| Profit of the financial year | 268.36 | -1 863.65 | -80.60 | -41.20 | -20.84 |
| Shareholders equity total | 4 310.64 | 1 446.98 | 4.38 | -36.81 | -57.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 141.86 | 54.30 | 3.09 | ||
| Current owed to participating | 44.64 | 33.17 | 32.98 | 85.17 | 89.52 |
| Short-term deferred tax liabilities | 417.45 | 238.31 | 238.27 | ||
| Other non-interest bearing current liabilities | 28.12 | 85.54 | 43.31 | 57.00 | 90.68 |
| Current liabilities total | 632.06 | 411.33 | 317.66 | 142.17 | 180.20 |
| Balance sheet total (liabilities) | 4 942.69 | 1 858.31 | 322.04 | 105.36 | 122.55 |
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.