Michael Gertsen, 868 Trige ApS — Credit Rating and Financial Key Figures
CVR number: 21656178
Lergravvej 1, 8380 Trige
868@rema1000.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.73 | 2.93 | 2.93 | 3.68 | 4 142.55 |
| Employee benefit expenses | -2.47 | -2.51 | -2.76 | -3.29 | -3 455.09 |
| Total depreciation | -0.06 | -0.05 | -0.07 | -0.09 | - 107.33 |
| EBIT | 1.20 | 0.36 | 0.10 | 0.30 | 580.14 |
| Other financial income | 1.22 | ||||
| Other financial expenses | -0.17 | -0.16 | -0.18 | -0.19 | - 209.27 |
| Pre-tax profit | 1.02 | 0.20 | -0.08 | 0.10 | 372.09 |
| Income taxes | -0.23 | -0.04 | 0.01 | -0.02 | -81.61 |
| Net earnings | 0.80 | 0.16 | -0.07 | 0.08 | 290.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.12 | 0.09 | 0.22 | 0.26 | 528.34 |
| Tangible assets total | 0.12 | 0.09 | 0.22 | 0.26 | 528.34 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2.04 | 1.91 | 2.37 | 2.06 | 2 090.44 |
| Inventories total | 2.04 | 1.91 | 2.37 | 2.06 | 2 090.44 |
| Current trade debtors | 0.01 | 0.01 | 0.07 | 0.06 | 89.38 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.20 | 0.13 | 0.21 | 0.36 | 75.32 |
| Current deferred tax assets | 0.04 | 0.04 | 0.09 | 0.06 | 4.76 |
| Short term receivables total | 0.26 | 0.17 | 0.36 | 0.48 | 169.45 |
| Cash and bank deposits | 1.87 | 1.25 | 1.21 | 1.32 | 2 195.83 |
| Cash and cash equivalents | 1.87 | 1.25 | 1.21 | 1.32 | 2 195.83 |
| Balance sheet total (assets) | 4.29 | 3.42 | 4.17 | 4.11 | 4 984.06 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.08 | 0.45 | 0.50 | 0.31 | 332.89 |
| Profit of the financial year | 0.80 | 0.16 | -0.07 | 0.08 | 290.48 |
| Shareholders equity total | 1.18 | 0.91 | 0.73 | 0.69 | 923.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.25 | 2.00 | 2.89 | 2.88 | 3 414.44 |
| Short-term deferred tax liabilities | 21.56 | ||||
| Other non-interest bearing current liabilities | 0.87 | 0.51 | 0.54 | 0.54 | 624.70 |
| Current liabilities total | 3.12 | 2.50 | 3.43 | 3.42 | 4 060.70 |
| Balance sheet total (liabilities) | 4.29 | 3.42 | 4.17 | 4.11 | 4 984.06 |
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.