Butik Manola ApS
CVR number: 41941103
Æblehaven 21, 5462 Morud
stine-clausen@hotmail.com
tel: 51247788
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 177.83 | - 181.42 | -27.25 |
Employee benefit expenses | - 378.84 | - 375.90 | |
Other operating expenses | - 172.00 | ||
Total depreciation | -35.40 | ||
EBIT | - 236.41 | - 729.32 | -27.25 |
Other financial income | 0.00 | ||
Other financial expenses | -29.18 | -40.34 | -45.44 |
Pre-tax profit | - 265.59 | - 769.66 | -72.70 |
Income taxes | 57.77 | 169.31 | 15.99 |
Net earnings | - 207.82 | - 600.35 | -56.70 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 141.97 | ||
Machinery and equipment | 33.24 | ||
Tangible assets total | 175.20 | ||
Other receivables | 15.00 | ||
Investments total | 15.00 | ||
Long term receivables total | |||
Finished products/goods | 403.63 | ||
Advance payments | 4.00 | ||
Inventories total | 407.63 | ||
Current other receivables | 2.69 | 0.77 | |
Current deferred tax assets | 57.77 | 227.09 | 243.08 |
Short term receivables total | 60.46 | 227.85 | 243.08 |
Cash and bank deposits | 132.97 | 212.99 | 178.24 |
Cash and cash equivalents | 132.97 | 212.99 | 178.24 |
Balance sheet total (assets) | 791.26 | 440.85 | 421.32 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Retained earnings | - 207.82 | - 808.16 | |
Profit of the financial year | - 207.82 | - 600.35 | -56.70 |
Shareholders equity total | - 127.82 | - 728.16 | - 784.87 |
Non-current liabilities total | |||
Current trade creditors | 55.51 | 6.95 | |
Current owed to participating | 2.44 | ||
Current owed to group member | 786.96 | 1 136.58 | 1 188.49 |
Other non-interest bearing current liabilities | 76.61 | 23.03 | 17.69 |
Current liabilities total | 919.08 | 1 169.01 | 1 206.18 |
Balance sheet total (liabilities) | 791.26 | 440.85 | 421.32 |
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.