S-work ApS
CVR number: 38451499
Adelers Alle 130, 4540 Fårevejle
mikkel@filten.dk
tel: 31101613
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 366.80 | 1 266.08 | -52.09 | 32.53 | 1 240.79 |
| Employee benefit expenses | -1 509.10 | -1 203.15 | - 877.49 | -27.96 | -9.82 |
| Total depreciation | -19.43 | -89.43 | -70.00 | -18.67 | |
| EBIT | - 161.73 | -26.51 | - 999.58 | 4.57 | 1 212.31 |
| Other financial expenses | -24.13 | - 236.07 | -67.32 | -14.95 | -28.17 |
| Pre-tax profit | - 185.86 | - 262.57 | -1 066.90 | -10.39 | 1 184.13 |
| Income taxes | 26.15 | 50.59 | -77.80 | ||
| Net earnings | - 159.71 | - 211.99 | -1 144.70 | -10.39 | 1 184.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.43 | 70.00 | 93.33 | ||
| Tangible assets total | 19.43 | 70.00 | 93.33 | ||
| Other receivables | 57.00 | 57.00 | 57.00 | 57.00 | 57.00 |
| Investments total | 57.00 | 57.00 | 57.00 | 57.00 | 57.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 291.37 | 254.77 | 158.82 | 14.89 | |
| Current amounts owed by group member comp. | 81.94 | 50.00 | |||
| Prepayments and accrued income | 9.15 | ||||
| Current other receivables | 190.71 | 199.00 | 40.00 | 115.00 | |
| Current deferred tax assets | 27.22 | 77.80 | |||
| Short term receivables total | 400.53 | 582.43 | 357.82 | 54.89 | 115.00 |
| Cash and bank deposits | 5.09 | 14.37 | 13.57 | 0.14 | |
| Cash and cash equivalents | 5.09 | 14.37 | 13.57 | 0.14 | |
| Balance sheet total (assets) | 482.06 | 723.80 | 428.39 | 112.03 | 265.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 117.62 | -42.09 | - 254.08 | -1 398.78 | -1 409.17 |
| Profit of the financial year | - 159.71 | - 211.99 | -1 144.70 | -10.39 | 1 184.13 |
| Shareholders equity total | 7.91 | - 204.08 | -1 348.78 | -1 359.17 | - 175.04 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.17 | ||||
| Current trade creditors | 73.18 | 167.96 | 810.88 | 899.93 | |
| Current owed to participating | 63.38 | 1.48 | |||
| Other non-interest bearing current liabilities | 337.59 | 759.92 | 966.29 | 571.27 | 438.71 |
| Current liabilities total | 474.15 | 927.89 | 1 777.17 | 1 471.20 | 440.37 |
| Balance sheet total (liabilities) | 482.06 | 723.80 | 428.39 | 112.03 | 265.33 |
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.