Vesthimmerlands Køkken- og Pejsecenter ApS
CVR number: 43243632
Vestre Boulevard 29 B, 9600 Aars
gregers.haislund@gmail.com
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 866.68 | 1 377.43 |
Employee benefit expenses | -2 302.04 | -2 639.22 |
Other operating expenses | - 380.66 | |
Total depreciation | - 256.48 | -2 014.35 |
EBIT | - 691.85 | -3 656.79 |
Other financial income | 0.02 | |
Other financial expenses | -16.95 | -12.18 |
Income from other inv. held as non-curr. assets | 286.29 | 283.56 |
Pre-tax profit | - 422.51 | -3 385.39 |
Income taxes | 88.29 | 744.28 |
Net earnings | - 334.21 | -2 641.11 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 1 800.00 | 200.00 |
Intangible assets total | 1 800.00 | 200.00 |
Buildings | 158.29 | 116.13 |
Machinery and equipment | 161.58 | 56.38 |
Tangible assets total | 319.87 | 172.51 |
Other receivables | 164.05 | 170.42 |
Investments total | 164.05 | 170.42 |
Non-current loans receivable | 1 742.32 | 1 472.89 |
Long term receivables total | 1 742.32 | 1 472.89 |
Finished products/goods | 2 211.30 | |
Inventories total | 2 211.30 | |
Current trade debtors | 321.71 | 225.48 |
Current amounts owed by group member comp. | 228.12 | |
Prepayments and accrued income | 16.71 | 8.68 |
Current other receivables | 212.23 | 289.67 |
Current deferred tax assets | 88.29 | 832.57 |
Short term receivables total | 638.94 | 1 584.52 |
Cash and bank deposits | 35.56 | 25.10 |
Cash and cash equivalents | 35.56 | 25.10 |
Balance sheet total (assets) | 6 912.03 | 3 625.44 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 1 000.00 | 2 815.78 |
Profit of the financial year | - 334.21 | -2 641.11 |
Shareholders equity total | 705.78 | 214.68 |
Non-current liabilities total | ||
Current loans from credit institutions | 427.94 | 419.73 |
Advances received | 103.67 | |
Current trade creditors | 565.27 | 318.24 |
Current owed to group member | 3 410.18 | 2 116.06 |
Other non-interest bearing current liabilities | 1 699.17 | 556.73 |
Current liabilities total | 6 206.25 | 3 410.76 |
Balance sheet total (liabilities) | 6 912.03 | 3 625.44 |
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.