Søhøjlandets Destilleri ApS
CVR number: 41078081
Brassøvej 9, Sejs-Svejbæk 8600 Silkeborg
lunarukjaer@hotmail.com
tel: 40354913
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 100.04 | 188.00 | 61.39 |
| Employee benefit expenses | -7.83 | ||
| Total depreciation | -24.41 | -25.16 | -39.03 |
| EBIT | - 124.45 | 162.84 | 14.53 |
| Other financial income | 2.00 | ||
| Other financial expenses | -48.52 | -5.90 | -2.92 |
| Pre-tax profit | - 172.97 | 158.93 | 11.61 |
| Income taxes | -8.82 | -1.90 | |
| Net earnings | - 172.97 | 150.11 | 9.71 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 81.11 | 55.95 | 124.52 |
| Tangible assets total | 81.11 | 55.95 | 124.52 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 83.93 | 119.47 | 75.12 |
| Inventories total | 83.93 | 119.47 | 75.12 |
| Current trade debtors | 15.02 | 18.49 | 4.05 |
| Current other receivables | 15.00 | 17.50 | 25.88 |
| Short term receivables total | 30.02 | 35.99 | 29.93 |
| Cash and bank deposits | 39.53 | 84.05 | 28.48 |
| Cash and cash equivalents | 39.53 | 84.05 | 28.48 |
| Balance sheet total (assets) | 234.58 | 295.45 | 258.05 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 172.97 | -22.86 | |
| Profit of the financial year | - 172.97 | 150.11 | 9.71 |
| Shareholders equity total | - 122.97 | 27.14 | 36.85 |
| Non-current liabilities total | |||
| Current trade creditors | 9.98 | ||
| Current owed to participating | 343.07 | 221.40 | 199.66 |
| Current owed to group member | 7.96 | ||
| Short-term deferred tax liabilities | 9.20 | 1.98 | |
| Other non-interest bearing current liabilities | 4.50 | 37.71 | 11.59 |
| Current liabilities total | 357.55 | 268.31 | 221.19 |
| Balance sheet total (liabilities) | 234.58 | 295.45 | 258.05 |
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.