Sømarke Inc. ApS
CVR number: 38854461
Liselundvej 41, Sømarke 4791 Borre
tel: 23292087
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 149.03 | 224.80 | 338.15 | 89.79 | 171.69 |
| Employee benefit expenses | -55.00 | -30.24 | - 162.19 | -91.77 | - 132.12 |
| Total depreciation | -70.94 | -70.94 | -70.94 | -70.94 | |
| EBIT | 94.03 | 123.62 | 105.02 | -72.92 | -31.37 |
| Other financial income | 0.39 | 1.55 | 10.75 | 2.41 | 28.90 |
| Other financial expenses | -22.78 | -10.79 | -1.44 | -34.60 | -0.43 |
| Pre-tax profit | 71.64 | 114.39 | 114.33 | - 105.11 | -2.90 |
| Income taxes | -15.91 | -25.26 | -25.19 | 23.03 | 0.61 |
| Net earnings | 55.73 | 89.13 | 89.14 | -82.07 | -2.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 212.82 | 141.88 | 70.94 | ||
| Tangible assets total | 212.82 | 141.88 | 70.94 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 15.30 | 30.15 | |||
| Inventories total | 15.30 | 30.15 | |||
| Current trade debtors | 5.00 | 7.34 | 1.88 | 33.91 | |
| Prepayments and accrued income | 7.22 | 1.38 | |||
| Current other receivables | 26.00 | 16.71 | |||
| Current deferred tax assets | 3.12 | 14.07 | 41.66 | 40.33 | |
| Short term receivables total | 31.00 | 34.39 | 17.32 | 41.66 | 74.24 |
| Other current investments | 58.54 | 50.23 | 129.41 | 125.82 | 152.14 |
| Cash and bank deposits | 114.13 | 60.96 | 106.33 | 71.76 | 23.76 |
| Cash and cash equivalents | 172.66 | 111.19 | 235.74 | 197.59 | 175.90 |
| Balance sheet total (assets) | 218.96 | 388.56 | 394.94 | 310.18 | 250.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | ||||
| Retained earnings | 86.56 | 143.29 | 232.42 | 321.56 | 169.48 |
| Profit of the financial year | 55.73 | 89.13 | 89.14 | -82.07 | -2.29 |
| Shareholders equity total | 183.29 | 272.42 | 361.56 | 279.48 | 207.19 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.68 | ||||
| Current owed to participating | 3.09 | 100.57 | 5.88 | 4.02 | 8.08 |
| Short-term deferred tax liabilities | 15.91 | 12.07 | |||
| Other non-interest bearing current liabilities | 12.99 | 3.50 | 27.51 | 26.69 | 34.87 |
| Current liabilities total | 35.67 | 116.14 | 33.39 | 30.70 | 42.94 |
| Balance sheet total (liabilities) | 218.96 | 388.56 | 394.94 | 310.18 | 250.14 |
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.