Skonnerten Johanne ApS — Credit Rating and Financial Key Figures
CVR number: 42452246
Kidnakken 7, 4930 Maribo
info@skonnertenjohanne.dk
skonnertenjohanne.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -89.74 | 301.29 | 526.95 |
| Employee benefit expenses | - 593.43 | - 903.18 | |
| Total depreciation | -4.94 | -29.65 | -29.65 |
| EBIT | -94.68 | - 321.79 | - 405.88 |
| Other financial income | 0.06 | ||
| Other financial expenses | -4.82 | -1.80 | -17.28 |
| Pre-tax profit | -99.50 | - 323.60 | - 423.10 |
| Net earnings | -99.50 | - 323.60 | - 423.10 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 3 477.56 | 3 447.91 | 3 418.26 |
| Advance payments and construction in progress | 214.82 | 799.25 | |
| Tangible assets total | 3 477.56 | 3 662.73 | 4 217.50 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 14.33 | ||
| Prepayments and accrued income | 56.19 | 57.92 | 61.58 |
| Current other receivables | 59.56 | ||
| Short term receivables total | 56.19 | 57.92 | 135.47 |
| Cash and bank deposits | 433.48 | 9.04 | 307.83 |
| Cash and cash equivalents | 433.48 | 9.04 | 307.83 |
| Balance sheet total (assets) | 3 967.23 | 3 729.69 | 4 660.80 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 50.00 |
| Retained earnings | -99.50 | 566.91 | |
| Profit of the financial year | -99.50 | - 323.60 | - 423.10 |
| Shareholders equity total | -59.50 | - 383.09 | 193.81 |
| Non-current other liabilities | 782.50 | ||
| Non-current deferred tax liabilities | 782.50 | 782.50 | |
| Non-current liabilities total | 782.50 | 782.50 | 782.50 |
| Current loans from credit institutions | 69.44 | ||
| Current trade creditors | 43.05 | 11.45 | 181.45 |
| Current owed to group member | 1 000.00 | 616.88 | |
| Other non-interest bearing current liabilities | 3 201.18 | 2 249.40 | 2 770.17 |
| Accruals and deferred income | 116.00 | ||
| Current liabilities total | 3 244.23 | 3 330.28 | 3 684.49 |
| Balance sheet total (liabilities) | 3 967.23 | 3 729.69 | 4 660.80 |
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.