CAR'AGE Danmark ApS
CVR number: 39499835
Kirsebærbakken 3, 3070 Snekkersten
Bogholderi@carage.dk
www.carage.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 310.47 | -18.06 | 13.99 | -67.04 |
| Employee benefit expenses | - 102.14 | - 308.96 | - 202.43 | -80.88 |
| EBIT | 208.33 | - 327.03 | - 188.44 | - 147.92 |
| Other financial expenses | -0.86 | -3.53 | -9.11 | -25.49 |
| Pre-tax profit | 207.47 | - 330.56 | - 197.55 | - 173.41 |
| Income taxes | -45.83 | |||
| Net earnings | 161.65 | - 330.56 | - 197.55 | - 173.41 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 26.27 | 26.27 | 26.27 | 53.27 | |
| Investments total | 26.27 | 26.27 | 26.27 | 53.27 | |
| Long term receivables total | |||||
| Finished products/goods | 457.93 | 240.00 | 58.00 | 58.50 | |
| Inventories total | 457.93 | 240.00 | 58.00 | 58.50 | |
| Current amounts owed by group member comp. | 0.94 | ||||
| Current other receivables | 15.12 | ||||
| Short term receivables total | 0.94 | 15.12 | |||
| Cash and bank deposits | 0.00 | 150.71 | 76.51 | 67.31 | 1.52 |
| Cash and cash equivalents | 0.00 | 150.71 | 76.51 | 67.31 | 1.52 |
| Balance sheet total (assets) | 0.00 | 634.90 | 343.71 | 151.57 | 128.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -80.00 | 81.65 | - 248.91 | - 446.46 | |
| Profit of the financial year | 161.65 | - 330.56 | - 197.55 | - 173.41 | |
| Shareholders equity total | 0.00 | 121.65 | - 208.91 | - 406.46 | - 579.87 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 69.45 | 130.76 | 199.76 | |
| Current owed to group member | 44.89 | 34.89 | |||
| Short-term deferred tax liabilities | 45.83 | 45.83 | |||
| Other non-interest bearing current liabilities | 457.43 | 437.35 | 382.38 | 473.63 | |
| Current liabilities total | 513.25 | 552.62 | 558.03 | 708.28 | |
| Balance sheet total (liabilities) | 0.00 | 634.90 | 343.71 | 151.57 | 128.41 |
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.