DANpadel ApS
CVR number: 36890487
Hans Thygesensvej 46, Listed 3740 Svaneke
mail@danpadel.com
tel: 70226020
www.danpadel.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 255.00 | -66.00 | - 221.63 | - 147.88 | 11.51 |
| Employee benefit expenses | - 151.00 | - 231.97 | -60.78 | ||
| Other operating expenses | -9.23 | ||||
| Total depreciation | -24.00 | -6.64 | -44.04 | -3.40 | -2.89 |
| EBIT | - 430.00 | - 304.60 | - 326.45 | - 160.52 | 8.62 |
| Other financial expenses | -2.00 | -1.15 | -0.47 | -0.18 | |
| Pre-tax profit | - 432.00 | - 305.75 | - 326.92 | - 160.70 | 8.62 |
| Income taxes | 46.00 | ||||
| Net earnings | - 386.00 | - 305.75 | - 326.92 | - 160.70 | 8.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | -1.00 | 27.71 | 21.57 | 8.93 | 15.28 |
| Tangible assets total | -1.00 | 27.71 | 21.57 | 8.93 | 15.28 |
| Other receivables | 6.00 | 16.50 | 18.00 | ||
| Investments total | 6.00 | 16.50 | 18.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 53.00 | 369.83 | 382.24 | 512.26 | 432.75 |
| Inventories total | 53.00 | 369.83 | 382.24 | 512.26 | 432.75 |
| Current trade debtors | 52.77 | 34.25 | |||
| Current owed by particip. interest comp. | 21.00 | ||||
| Prepayments and accrued income | 7.00 | 41.10 | 6.00 | ||
| Current other receivables | 4.00 | 0.61 | 10.00 | ||
| Current deferred tax assets | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Short term receivables total | 107.00 | 168.87 | 115.86 | 85.00 | 75.00 |
| Cash and bank deposits | 17.00 | 9.63 | 37.50 | ||
| Cash and cash equivalents | 17.00 | 9.63 | 37.50 | ||
| Balance sheet total (assets) | 182.00 | 592.54 | 575.17 | 606.19 | 523.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 169.00 | 276.06 | 276.06 | 276.06 | 276.06 |
| Retained earnings | 188.00 | 144.34 | - 161.41 | - 488.32 | - 650.96 |
| Profit of the financial year | - 386.00 | - 305.75 | - 326.92 | - 160.70 | 8.62 |
| Shareholders equity total | -29.00 | 114.65 | - 212.26 | - 372.96 | - 366.28 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.06 | 1.28 | |||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | |
| Current owed to participating | 50.00 | 312.31 | 547.86 | 722.77 | 756.19 |
| Current owed to group member | 150.00 | 56.93 | 148.85 | 121.93 | 121.93 |
| Other non-interest bearing current liabilities | 5.00 | 102.64 | 84.73 | 127.39 | 9.90 |
| Current liabilities total | 211.00 | 477.88 | 787.44 | 979.15 | 889.31 |
| Balance sheet total (liabilities) | 182.00 | 592.54 | 575.17 | 606.19 | 523.03 |
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.