Company Beer ApS
CVR number: 39549840
Ramsøvejen 23, 4621 Gadstrup
carsten@companybeer.dk
tel: 23608227
www.companybeer.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 189.28 | 526.77 | 147.13 | 30.70 | 3.94 |
| Employee benefit expenses | - 166.68 | - 486.73 | - 113.66 | -13.27 | |
| Total depreciation | -6.09 | -15.28 | -18.40 | -12.34 | -3.12 |
| EBIT | 16.51 | 24.77 | 15.08 | 5.09 | 0.82 |
| Other financial expenses | -0.39 | -0.83 | -0.07 | ||
| Pre-tax profit | 16.51 | 24.77 | 14.69 | 4.27 | 0.75 |
| Income taxes | -3.65 | -5.54 | -7.35 | -3.72 | -1.01 |
| Net earnings | 12.85 | 19.22 | 7.34 | 0.55 | -0.26 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.10 | 33.85 | 15.46 | 3.12 | |
| Tangible assets total | 27.10 | 33.85 | 15.46 | 3.12 | |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 21.35 | 17.43 | |||
| Inventories total | 21.35 | 17.43 | |||
| Current trade debtors | 20.71 | 16.98 | 1.56 | 45.25 | 19.65 |
| Current other receivables | 0.29 | 1.62 | |||
| Short term receivables total | 20.71 | 17.28 | 3.18 | 45.25 | 19.65 |
| Cash and bank deposits | 48.26 | 112.99 | 159.08 | 48.85 | 10.96 |
| Cash and cash equivalents | 48.26 | 112.99 | 159.08 | 48.85 | 10.96 |
| Balance sheet total (assets) | 96.06 | 164.12 | 177.71 | 118.57 | 48.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 40.42 | 40.42 |
| Retained earnings | 12.85 | 32.08 | 0.55 | ||
| Profit of the financial year | 12.85 | 19.22 | 7.34 | 0.55 | -0.26 |
| Shareholders equity total | 13.85 | 33.08 | 40.42 | 40.97 | 40.71 |
| Provisions | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 3.17 | 8.71 | 12.89 | 9.82 | 1.17 |
| Other non-interest bearing current liabilities | 78.55 | 121.84 | 123.92 | 67.30 | 5.68 |
| Current liabilities total | 81.72 | 130.56 | 136.81 | 77.12 | 6.85 |
| Balance sheet total (liabilities) | 96.06 | 164.12 | 177.71 | 118.57 | 48.04 |
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.