Exekver ApS
CVR number: 31485754
Ved Bommen 17, 2820 Gentofte
jsc@exekver.dk
tel: 22127708
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.12 | -0.04 | -69.28 | -24.85 | -29.24 |
| Employee benefit expenses | -0.20 | -0.00 | -33.77 | ||
| Total depreciation | -0.03 | ||||
| EBIT | -0.34 | -0.04 | - 103.05 | -24.85 | -29.24 |
| Other financial income | 0.40 | 39.24 | |||
| Other financial expenses | -0.03 | -0.02 | -12.39 | -14.72 | -2.13 |
| Pre-tax profit | -0.37 | -0.07 | - 115.43 | -39.16 | 7.87 |
| Income taxes | 0.01 | 3.67 | |||
| Net earnings | -0.36 | -0.07 | - 111.76 | -39.16 | 7.87 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.21 | ||||
| Tangible assets total | 0.21 | ||||
| Other receivables | 30.00 | 30.00 | |||
| Investments total | 30.00 | 30.00 | |||
| Non-current other receivables | 0.03 | 0.03 | 30.00 | ||
| Long term receivables total | 0.03 | 0.03 | 30.00 | ||
| Inventories total | |||||
| Current amounts owed by group member comp. | 845.34 | ||||
| Prepayments and accrued income | 0.00 | ||||
| Current other receivables | 0.01 | 0.02 | 8.65 | 4.93 | 5.39 |
| Current deferred tax assets | 0.00 | 3.67 | |||
| Short term receivables total | 0.01 | 0.02 | 12.32 | 4.93 | 850.74 |
| Cash and bank deposits | 1.52 | 1.12 | 1 047.09 | 991.77 | 52.88 |
| Cash and cash equivalents | 1.52 | 1.12 | 1 047.09 | 991.77 | 52.88 |
| Balance sheet total (assets) | 1.77 | 1.17 | 1 089.40 | 1 026.70 | 933.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.13 | 0.13 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 700.00 | ||||
| Retained earnings | 1.37 | 1.00 | 937.30 | 825.53 | 86.37 |
| Profit of the financial year | -0.36 | -0.07 | - 111.76 | -39.16 | 7.87 |
| Shareholders equity total | 1.13 | 1.06 | 950.53 | 911.37 | 919.23 |
| Non-current liabilities total | |||||
| Current owed to group member | 0.59 | 0.10 | 98.67 | 98.80 | |
| Other non-interest bearing current liabilities | 0.05 | 0.02 | 40.20 | 16.54 | 14.38 |
| Current liabilities total | 0.64 | 0.11 | 138.87 | 115.33 | 14.38 |
| Balance sheet total (liabilities) | 1.77 | 1.17 | 1 089.40 | 1 026.70 | 933.61 |
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.