Organic Spirits ApS — Credit Rating and Financial Key Figures
CVR number: 39368188
Marielundvej 46 C, 2730 Herlev
info@organic-spirits.dk
tel: 24849437
www.organic-spirits.dk
Income statement (kDKK)
2018 | 2019 | 2020 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 142.23 | -43.80 | - 281.58 |
Employee benefit expenses | - 137.33 | -89.72 | |
Other operating expenses | - 139.17 | ||
Total depreciation | - 190.00 | ||
EBIT | - 279.56 | -43.80 | - 700.47 |
Other financial income | 0.11 | 1.35 | 25.84 |
Other financial expenses | -0.22 | -1.94 | -6.06 |
Pre-tax profit | - 279.67 | -44.39 | - 680.68 |
Income taxes | 70.67 | -70.67 | |
Net earnings | - 279.67 | 26.28 | - 751.36 |
Assets (kDKK)
2018 | 2019 | 2020 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 74.72 | 79.74 | |
Investments total | 74.72 | 79.74 | |
Long term receivables total | |||
Finished products/goods | 74.82 | 205.58 | 392.30 |
Inventories total | 74.82 | 205.58 | 392.30 |
Current trade debtors | 34.91 | 17.52 | 8.98 |
Current other receivables | 29.67 | 378.73 | |
Current deferred tax assets | 70.67 | ||
Short term receivables total | 34.91 | 117.86 | 387.71 |
Cash and bank deposits | 18.79 | 98.53 | 22.99 |
Cash and cash equivalents | 18.79 | 98.53 | 22.99 |
Balance sheet total (assets) | 128.53 | 496.70 | 882.73 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | |
---|---|---|---|
Share capital | 100.00 | 125.00 | 143.75 |
Retained earnings | 245.33 | 902.86 | |
Profit of the financial year | - 279.67 | 26.28 | - 751.36 |
Shareholders equity total | - 179.67 | 396.61 | 295.26 |
Non-current liabilities total | |||
Current trade creditors | 126.62 | 64.48 | 247.83 |
Current owed to participating | 167.10 | ||
Other non-interest bearing current liabilities | 14.47 | 35.62 | 339.65 |
Current liabilities total | 308.20 | 100.09 | 587.48 |
Balance sheet total (liabilities) | 128.53 | 496.70 | 882.73 |
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.