CAP'S COPENHAGEN A/S
CVR number: 20575549
Lystrupvej 1 E, 8240 Risskov
copenhagen@caps-mc.dk
tel: 87415120
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 574.57 | 5 918.48 | 6 457.98 | 6 260.18 | 5 569.95 |
| Employee benefit expenses | -5 086.31 | -5 859.57 | -5 897.62 | -6 216.72 | -6 263.95 |
| Total depreciation | - 402.90 | - 705.38 | - 677.41 | - 529.70 | - 681.21 |
| EBIT | - 914.64 | - 646.47 | - 117.05 | - 486.24 | -1 375.21 |
| Other financial income | 1 548.05 | 2 023.01 | 1 130.11 | 1 193.55 | 992.57 |
| Other financial expenses | - 343.86 | - 380.09 | - 315.54 | - 476.28 | - 739.21 |
| Pre-tax profit | 289.55 | 996.45 | 697.52 | 231.03 | -1 121.85 |
| Income taxes | -38.33 | - 220.00 | - 147.04 | -35.80 | 233.56 |
| Net earnings | 251.22 | 776.45 | 550.48 | 195.23 | - 888.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 534.87 | 4 308.02 | 3 677.41 | 3 330.17 | 2 842.23 |
| Machinery and equipment | 1 173.70 | 1 806.62 | 1 729.25 | 2 192.58 | 2 461.72 |
| Tangible assets total | 5 708.57 | 6 114.64 | 5 406.65 | 5 522.75 | 5 303.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 12 968.36 | 11 887.19 | 16 745.58 | 17 927.85 | 18 602.29 |
| Inventories total | 12 968.36 | 11 887.19 | 16 745.58 | 17 927.85 | 18 602.29 |
| Current trade debtors | 1 380.90 | 880.21 | 975.16 | 1 108.38 | 1 182.50 |
| Current amounts owed by group member comp. | 121.75 | ||||
| Prepayments and accrued income | 45.55 | 32.35 | 74.80 | ||
| Current other receivables | 4 922.38 | 4 802.02 | 4 371.68 | 4 238.68 | 3 957.43 |
| Current deferred tax assets | 236.65 | 121.75 | |||
| Short term receivables total | 6 585.49 | 5 714.59 | 5 346.84 | 5 468.81 | 5 336.47 |
| Cash and bank deposits | 51.12 | 43.21 | 33.83 | 76.67 | 71.26 |
| Cash and cash equivalents | 51.12 | 43.21 | 33.83 | 76.67 | 71.26 |
| Balance sheet total (assets) | 25 313.54 | 23 759.63 | 27 532.90 | 28 996.08 | 29 313.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 6 548.64 | 6 799.86 | 7 576.31 | 8 126.79 | 8 322.02 |
| Profit of the financial year | 251.22 | 776.45 | 550.48 | 195.23 | - 888.29 |
| Shareholders equity total | 7 799.86 | 8 576.31 | 9 126.79 | 9 322.02 | 8 433.74 |
| Provisions | 12.25 | 267.09 | 424.63 | 191.07 | |
| Non-current loans from credit institutions | 1 067.57 | ||||
| Non-current leasing loans | 102.29 | 254.35 | 198.88 | ||
| Non-current owed to group member | 172.91 | 473.33 | 463.37 | ||
| Non-current deferred tax liabilities | 474.88 | 449.97 | |||
| Non-current liabilities total | 1 342.77 | 473.33 | 463.37 | 729.23 | 648.85 |
| Current loans from credit institutions | 7 094.14 | 5 833.39 | 5 150.45 | 9 522.40 | 9 186.44 |
| Advances received | 1 619.84 | 992.36 | 2 381.41 | 814.48 | 1 728.16 |
| Current trade creditors | 794.45 | 606.88 | 1 620.67 | 1 395.94 | 1 359.13 |
| Current owed to group member | 5 739.87 | 5 088.26 | 6 048.88 | 5 794.61 | 6 329.48 |
| Short-term deferred tax liabilities | 29.88 | ||||
| Other non-interest bearing current liabilities | 922.59 | 2 176.85 | 2 444.36 | 992.76 | 1 437.11 |
| Current liabilities total | 16 170.90 | 14 697.73 | 17 675.65 | 18 520.19 | 20 040.32 |
| Balance sheet total (liabilities) | 25 313.54 | 23 759.63 | 27 532.90 | 28 996.08 | 29 313.97 |
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.