PAPSØ CONSULT ApS
CVR number: 29443335
Grønnegade 6, 8000 Aarhus C
papsoe@post.cybercity.dk
tel: 61370562
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.37 | -14.67 | -11.69 | -12.30 | -11.79 |
| Employee benefit expenses | - 125.75 | -49.19 | -12.41 | -0.28 | |
| EBIT | - 149.12 | -63.86 | -24.11 | -12.01 | -11.79 |
| Other financial income | 46.17 | 54.41 | |||
| Other financial expenses | - 321.01 | -95.85 | -41.39 | -19.03 | -18.83 |
| Pre-tax profit | - 470.13 | - 159.71 | -65.49 | 15.12 | 23.79 |
| Net earnings | - 470.13 | - 159.71 | -65.49 | 15.12 | 23.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 |
| Tangible assets total | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 274.22 | 67.84 | 41.94 | 99.78 | 165.65 |
| Cash and cash equivalents | 274.22 | 67.84 | 41.94 | 99.78 | 165.65 |
| Balance sheet total (assets) | 290.22 | 83.84 | 57.94 | 115.78 | 181.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | ||||
| Retained earnings | 572.04 | 101.92 | -57.79 | - 123.29 | - 108.16 |
| Profit of the financial year | - 470.13 | - 159.71 | -65.49 | 15.12 | 23.79 |
| Shareholders equity total | 282.22 | 67.21 | 1.71 | 16.84 | 40.63 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 8.00 | 16.63 | 56.22 | 98.94 | 141.02 |
| Current liabilities total | 8.00 | 16.63 | 56.22 | 98.94 | 141.02 |
| Balance sheet total (liabilities) | 290.22 | 83.84 | 57.94 | 115.78 | 181.65 |
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.