CSNM ApS
CVR number: 31605970
Hadsundvej 20, 9575 Terndrup
cb.957@edc.dk
tel: 98335555
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 130.13 | 1 473.11 | 1 581.03 | 941.63 | 412.71 |
| Employee benefit expenses | -1 067.39 | -1 053.64 | -1 081.25 | - 924.85 | - 361.25 |
| Total depreciation | -78.25 | -96.43 | -80.32 | -80.32 | -30.32 |
| EBIT | -15.52 | 323.05 | 419.46 | -63.53 | 21.15 |
| Other financial income | 0.55 | 0.93 | 2.26 | 1.42 | 45.84 |
| Other financial expenses | -82.55 | -72.16 | -57.03 | -57.96 | - 123.58 |
| Pre-tax profit | -97.52 | 251.82 | 364.69 | - 120.08 | -56.60 |
| Income taxes | 11.67 | -65.49 | -86.30 | 20.30 | -17.47 |
| Net earnings | -85.84 | 186.34 | 278.38 | -99.78 | -74.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 017.40 | 1 974.94 | 1 948.59 | 1 922.24 | 1 895.89 |
| Buildings | 234.53 | 180.56 | 126.59 | 72.62 | 1.99 |
| Tangible assets total | 2 251.93 | 2 155.50 | 2 075.18 | 1 994.86 | 1 897.88 |
| Participating interests | 2 372.50 | 2 675.50 | 2 675.50 | ||
| Investments total | 2 372.50 | 2 675.50 | 2 675.50 | ||
| Non-current loans receivable | 2 317.50 | ||||
| Long term receivables total | 2 317.50 | ||||
| Inventories total | |||||
| Current trade debtors | 168.49 | 328.06 | 336.33 | 251.13 | 171.03 |
| Current amounts owed by group member comp. | 18.66 | 44.53 | 34.54 | 44.58 | 53.89 |
| Prepayments and accrued income | 5.31 | 5.37 | 5.83 | 6.11 | 5.42 |
| Current other receivables | 100.00 | ||||
| Current deferred tax assets | 18.69 | 17.03 | 4.94 | ||
| Short term receivables total | 211.15 | 377.96 | 376.70 | 318.86 | 335.28 |
| Other current investments | 1 948.80 | ||||
| Cash and bank deposits | 75.89 | 166.22 | 186.78 | ||
| Cash and cash equivalents | 75.89 | 166.22 | 2 135.59 | ||
| Balance sheet total (assets) | 4 780.58 | 4 981.85 | 5 293.61 | 4 989.23 | 4 368.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 1 316.50 | 1 371.50 | 1 674.50 | 1 674.50 | 1 674.50 |
| Shares repurchased | 150.00 | ||||
| Retained earnings | 730.42 | 644.58 | 830.91 | 1 109.30 | 859.52 |
| Profit of the financial year | -85.84 | 186.34 | 278.38 | -99.78 | -74.07 |
| Shareholders equity total | 2 086.08 | 2 327.41 | 2 908.80 | 2 809.02 | 2 734.95 |
| Provisions | 7.89 | 6.94 | 3.27 | 0.44 | |
| Non-current loans from credit institutions | 1 811.03 | 1 578.71 | 1 338.90 | 1 092.39 | 1 343.24 |
| Non-current other liabilities | 38.34 | 67.58 | 31.68 | 31.68 | |
| Non-current liabilities total | 1 849.37 | 1 646.29 | 1 370.58 | 1 124.07 | 1 343.24 |
| Current loans from credit institutions | 424.30 | 225.06 | 233.48 | 677.71 | 46.89 |
| Current trade creditors | 92.63 | 72.19 | 78.98 | 102.71 | 71.18 |
| Current owed to participating | 137.45 | 142.90 | 148.62 | 111.65 | 98.90 |
| Short-term deferred tax liabilities | 66.43 | 89.98 | |||
| Other non-interest bearing current liabilities | 182.86 | 494.62 | 459.90 | 164.07 | 67.65 |
| Accruals and deferred income | 5.50 | ||||
| Current liabilities total | 837.24 | 1 001.20 | 1 010.96 | 1 056.13 | 290.12 |
| Balance sheet total (liabilities) | 4 780.58 | 4 981.85 | 5 293.61 | 4 989.23 | 4 368.74 |
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.