Copenhagen Alcohol ApS
CVR number: 38106066
Vesterfælledvej 67, 1750 København V
Info@cphvodka.com
tel: 28898822
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 77.43 | 199.00 | 83.80 | 482.16 | 162.45 |
| Other operating expenses | - 114.03 | ||||
| EBIT | -36.60 | 199.00 | 83.80 | 482.16 | 162.45 |
| Other financial income | 0.79 | 2.79 | |||
| Other financial expenses | -6.63 | -4.42 | -51.47 | -20.55 | -4.97 |
| Pre-tax profit | -43.23 | 194.58 | 32.33 | 462.40 | 160.28 |
| Income taxes | -44.84 | -7.17 | - 104.61 | -42.13 | |
| Net earnings | -43.23 | 149.74 | 25.16 | 357.79 | 118.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 60.75 | ||||
| Finished products/goods | 60.75 | 60.75 | 60.75 | 60.00 | |
| Inventories total | 60.75 | 60.75 | 60.75 | 60.75 | 60.00 |
| Current trade debtors | 114.32 | 392.47 | 600.14 | 967.66 | 590.44 |
| Current other receivables | 4.15 | 0.07 | 60.32 | ||
| Short term receivables total | 114.32 | 396.62 | 600.14 | 967.73 | 650.75 |
| Cash and bank deposits | 3.10 | 62.48 | 84.38 | 115.80 | 127.27 |
| Cash and cash equivalents | 3.10 | 62.48 | 84.38 | 115.80 | 127.27 |
| Balance sheet total (assets) | 178.17 | 519.85 | 745.27 | 1 144.27 | 838.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 171.30 | - 218.31 | -23.72 | 1.43 | 359.22 |
| Profit of the financial year | -43.23 | 149.74 | 25.16 | 357.79 | 118.15 |
| Shareholders equity total | - 164.52 | -18.57 | 51.43 | 409.22 | 527.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.81 | 278.38 | 204.26 | 255.32 | 21.89 |
| Current owed to participating | 287.81 | 117.03 | 346.31 | 103.25 | |
| Short-term deferred tax liabilities | 44.84 | 104.61 | 164.22 | ||
| Other non-interest bearing current liabilities | 40.07 | 68.64 | 143.27 | 271.87 | 124.54 |
| Accruals and deferred income | 29.52 | ||||
| Current liabilities total | 342.69 | 538.42 | 693.84 | 735.05 | 310.65 |
| Balance sheet total (liabilities) | 178.17 | 519.85 | 745.27 | 1 144.27 | 838.02 |
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.