Sellesborg ApS
CVR number: 18408732
Hovedgårdsvejen 3, Nylars 3720 Aakirkeby
tel: 56972544
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 209.00 | 8 949.00 | 5 994.00 | 799.61 | -41.27 |
| Employee benefit expenses | -9 833.00 | -8 530.00 | -6 682.00 | - 308.57 | -99.69 |
| Other operating expenses | -62.00 | - 262.00 | |||
| Total depreciation | - 842.00 | - 624.00 | - 536.00 | - 116.90 | - 137.58 |
| EBIT | -1 466.00 | - 267.00 | -1 486.00 | 374.14 | - 278.54 |
| Other financial income | 2.00 | ||||
| Other financial expenses | - 323.00 | - 313.00 | - 169.00 | - 201.48 | - 171.23 |
| Pre-tax profit | -1 787.00 | - 580.00 | -1 655.00 | 172.66 | - 449.78 |
| Income taxes | 276.00 | - 200.00 | 19.23 | ||
| Net earnings | -1 511.00 | - 780.00 | -1 655.00 | 172.66 | - 430.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 120.00 | 4 701.00 | 3 251.00 | 565.52 | 247.54 |
| Tangible assets total | 4 120.00 | 4 701.00 | 3 251.00 | 565.52 | 247.54 |
| Other receivables | 36.00 | 36.00 | 36.00 | ||
| Investments total | 36.00 | 36.00 | 36.00 | ||
| Non-current other receivables | 2 410.50 | 1 798.50 | |||
| Long term receivables total | 2 410.50 | 1 798.50 | |||
| Raw materials and consumables | 200.00 | 170.00 | 150.00 | ||
| Inventories total | 200.00 | 170.00 | 150.00 | ||
| Current trade debtors | 3 108.00 | 1 554.00 | 2 094.00 | 59.90 | |
| Prepayments and accrued income | 196.00 | 103.00 | 99.00 | 57.20 | 5.98 |
| Current other receivables | 402.00 | 431.00 | 105.00 | 222.26 | 338.85 |
| Current deferred tax assets | 200.00 | ||||
| Short term receivables total | 3 906.00 | 2 088.00 | 2 298.00 | 339.36 | 344.83 |
| Cash and bank deposits | 7.00 | 4.00 | 0.48 | 0.48 | |
| Cash and cash equivalents | 7.00 | 4.00 | 0.48 | 0.48 | |
| Balance sheet total (assets) | 8 269.00 | 6 999.00 | 5 735.00 | 3 315.85 | 2 391.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 201.00 | 201.00 | 201.00 | 201.00 | 201.00 |
| Retained earnings | 380.00 | - 131.00 | 289.00 | -1 366.57 | -1 193.90 |
| Profit of the financial year | -1 511.00 | - 780.00 | -1 655.00 | 172.66 | - 430.55 |
| Shareholders equity total | - 930.00 | - 710.00 | -1 165.00 | - 992.91 | -1 423.45 |
| Non-current leasing loans | 506.00 | 1 036.00 | 156.00 | 82.07 | 25.03 |
| Non-current other liabilities | 79.00 | 260.00 | 260.00 | ||
| Non-current liabilities total | 585.00 | 1 296.00 | 416.00 | 82.07 | 25.03 |
| Current loans from credit institutions | 3 551.00 | 1 810.00 | 2 253.00 | 1 831.50 | 1 288.15 |
| Current trade creditors | 1 411.00 | 696.00 | 781.00 | 155.09 | 25.13 |
| Current owed to participating | 562.00 | 1 130.00 | 2 236.00 | 1 386.95 | 1 800.17 |
| Current owed to group member | 1 438.00 | 856.00 | 78.00 | 324.84 | 305.61 |
| Other non-interest bearing current liabilities | 1 652.00 | 1 921.00 | 1 136.00 | 528.30 | 370.71 |
| Current liabilities total | 8 614.00 | 6 413.00 | 6 484.00 | 4 226.69 | 3 789.77 |
| Balance sheet total (liabilities) | 8 269.00 | 6 999.00 | 5 735.00 | 3 315.85 | 2 391.35 |
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.