Solkongen I ApS
CVR number: 42403660
Nygade 26, 4560 Vig
info@solkongerne.dk
tel: 31556777
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 7.60 | 462.49 | 676.31 |
| Total depreciation | -7.30 | - 230.79 | - 321.27 |
| EBIT | 0.30 | 231.69 | 355.04 |
| Other financial expenses | -0.81 | -22.61 | - 144.42 |
| Pre-tax profit | -0.51 | 209.08 | 210.62 |
| Income taxes | -0.95 | -41.64 | -36.66 |
| Net earnings | -1.46 | 167.45 | 173.95 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 45.94 | ||
| Intangible assets total | 45.94 | ||
| Buildings | 317.15 | 253.26 | 189.37 |
| Machinery and equipment | 294.70 | 1 099.68 | 845.37 |
| Tangible assets total | 611.86 | 1 352.94 | 1 034.74 |
| Other receivables | 107.99 | 134.17 | |
| Investments total | 107.99 | 134.17 | |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 232.59 | 390.14 | |
| Current other receivables | 74.33 | 214.49 | 47.53 |
| Short term receivables total | 74.33 | 447.08 | 437.67 |
| Cash and bank deposits | 0.02 | 20.01 | |
| Cash and cash equivalents | 0.02 | 20.01 | |
| Balance sheet total (assets) | 686.19 | 1 908.03 | 1 672.53 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -1.46 | 165.99 | |
| Profit of the financial year | -1.46 | 167.45 | 173.95 |
| Shareholders equity total | 38.54 | 205.99 | 379.94 |
| Provisions | 0.95 | 38.72 | 42.32 |
| Non-current liabilities total | |||
| Current trade creditors | 417.63 | 1 071.44 | 362.99 |
| Current owed to participating | 342.86 | ||
| Short-term deferred tax liabilities | 3.87 | 33.06 | |
| Other non-interest bearing current liabilities | 229.07 | 588.02 | 511.36 |
| Current liabilities total | 646.70 | 1 663.33 | 1 250.27 |
| Balance sheet total (liabilities) | 686.19 | 1 908.03 | 1 672.53 |
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.