Flere Farver ApS
CVR number: 38650645
Blegdammen 32 B, 4000 Roskilde
johansen4444@gmail.com
tel: 40686710
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 683.84 | ||||
| Other operating income | 78.35 | ||||
| Costs of manufacturing | - 151.92 | ||||
| External services | -46.24 | ||||
| Gross profit | 263.76 | 302.98 | 513.07 | 639.09 | 248.41 |
| Costs of management | -50.96 | ||||
| Employee benefit expenses | - 310.57 | - 348.41 | - 526.06 | - 226.50 | |
| Total depreciation | -10.80 | -10.80 | -10.80 | -10.80 | -9.00 |
| EBIT | -57.61 | -56.23 | -16.70 | 102.24 | 12.91 |
| Other financial income | 0.00 | 0.00 | 0.27 | ||
| Other financial expenses | -1.29 | -0.48 | -0.14 | -2.74 | -1.57 |
| Pre-tax profit | -58.90 | -56.71 | -16.83 | 99.50 | 11.61 |
| Income taxes | 12.27 | 11.91 | 2.16 | -22.62 | -4.49 |
| Net earnings | -46.63 | -44.80 | -14.67 | 76.88 | 7.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 41.40 | 30.60 | 19.80 | 9.00 | |
| Tangible assets total | 41.40 | 30.60 | 19.80 | 9.00 | |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 17.19 | 30.75 | 44.56 | 42.25 | |
| Prepayments and accrued income | 2.85 | 2.87 | 3.11 | 3.17 | 3.28 |
| Current other receivables | 19.38 | 32.63 | 0.14 | ||
| Current deferred tax assets | 11.69 | 25.61 | 25.76 | 3.14 | |
| Short term receivables total | 51.12 | 61.10 | 59.77 | 50.87 | 45.53 |
| Cash and bank deposits | 3.93 | 83.67 | 39.46 | 127.15 | 53.19 |
| Cash and cash equivalents | 3.93 | 83.67 | 39.46 | 127.15 | 53.19 |
| Balance sheet total (assets) | 96.44 | 175.38 | 119.03 | 187.03 | 98.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 34.92 | -11.71 | -56.51 | -71.17 | 5.71 |
| Profit of the financial year | -46.63 | -44.80 | -14.67 | 76.88 | 7.12 |
| Shareholders equity total | 28.29 | -16.51 | -31.18 | 45.71 | 52.83 |
| Non-current other liabilities | 9.44 | 29.21 | |||
| Non-current deferred tax liabilities | 29.65 | ||||
| Non-current liabilities total | 9.44 | 29.21 | 29.65 | ||
| Current trade creditors | 5.05 | 19.93 | 13.30 | 14.12 | 10.25 |
| Current owed to participating | 0.01 | 1.00 | 1.02 | ||
| Short-term deferred tax liabilities | 3.35 | ||||
| Other non-interest bearing current liabilities | 53.65 | 141.74 | 106.23 | 127.20 | 32.29 |
| Current liabilities total | 58.71 | 162.67 | 120.55 | 141.32 | 45.89 |
| Balance sheet total (liabilities) | 96.44 | 175.38 | 119.03 | 187.03 | 98.72 |
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.