Sur le Chemin ApS
CVR number: 38647466
Gammel Strand 52, 1202 København K
er@sur-le-chemin.com
tel: 20482855
https://sur-le-chemin.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 163.96 | 36.29 | 102.04 | 125.66 | -64.12 |
| Employee benefit expenses | -39.30 | -6.53 | -5.72 | -1.90 | -1.19 |
| Total depreciation | -9.40 | -6.26 | |||
| EBIT | 124.66 | 29.76 | 96.32 | 114.36 | -71.57 |
| Other financial expenses | -4.92 | -20.35 | -4.11 | -13.70 | -6.26 |
| Pre-tax profit | 119.75 | 9.41 | 92.21 | 100.66 | -77.83 |
| Income taxes | -29.91 | -2.99 | -31.33 | -25.43 | 14.94 |
| Net earnings | 89.83 | 6.42 | 60.88 | 75.23 | -62.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 31.33 | 21.93 | 15.66 | ||
| Tangible assets total | 31.33 | 21.93 | 15.66 | ||
| Other receivables | 43.00 | 43.00 | 43.00 | 40.00 | 40.00 |
| Investments total | 43.00 | 43.00 | 43.00 | 40.00 | 40.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 51.35 | 604.59 | 877.53 | 371.75 | 490.21 |
| Inventories total | 51.35 | 604.59 | 877.53 | 371.75 | 490.21 |
| Current amounts owed by group member comp. | 35.54 | 35.54 | 35.54 | 35.54 | 35.54 |
| Current other receivables | 7.83 | 9.01 | 12.30 | 3.00 | 75.53 |
| Current deferred tax assets | 10.12 | ||||
| Short term receivables total | 43.37 | 44.55 | 47.85 | 38.54 | 121.19 |
| Cash and bank deposits | 445.99 | 71.63 | 37.96 | 22.04 | 43.86 |
| Cash and cash equivalents | 445.99 | 71.63 | 37.96 | 22.04 | 43.86 |
| Balance sheet total (assets) | 583.71 | 763.76 | 1 037.66 | 494.26 | 710.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 44.48 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 84.31 | 90.73 | 151.60 | 226.83 | |
| Profit of the financial year | 89.83 | 6.42 | 60.88 | 75.23 | -62.89 |
| Shareholders equity total | 134.31 | 140.73 | 201.60 | 276.83 | 213.94 |
| Provisions | 6.89 | 4.82 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 123.51 | 1.57 | 57.60 | 35.81 | |
| Current owed to participating | 213.56 | 168.05 | 487.26 | 216.14 | |
| Short-term deferred tax liabilities | 52.93 | 27.50 | 27.50 | ||
| Other non-interest bearing current liabilities | 235.84 | 331.48 | 287.41 | 127.51 | 217.53 |
| Current liabilities total | 449.40 | 623.03 | 829.16 | 212.60 | 496.99 |
| Balance sheet total (liabilities) | 583.71 | 763.76 | 1 037.66 | 494.26 | 710.93 |
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.