STATE DRINKS A/S
CVR number: 36078049
Raffinaderivej 10, 2300 København S
info@statedrinks.com
tel: 27622627
www.statedrinks.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -87.83 | 3 690.63 | 5 616.21 | 9 193.38 | 10 971.23 |
Employee benefit expenses | -3 614.07 | -3 408.45 | -5 025.26 | -6 677.19 | -9 951.76 |
Other operating expenses | - 946.17 | ||||
Total depreciation | -73.50 | -73.50 | -73.50 | -70.02 | -21.84 |
EBIT | -4 721.57 | 208.69 | 517.44 | 2 446.17 | 997.63 |
Other financial income | 2.34 | 5.04 | 5.90 | 1.22 | 170.23 |
Other financial expenses | -15.66 | - 128.72 | -20.32 | -19.51 | -91.11 |
Pre-tax profit | -4 734.90 | 85.00 | 503.03 | 2 427.88 | 1 076.75 |
Income taxes | 1 041.12 | -19.08 | - 111.08 | - 534.31 | - 237.25 |
Net earnings | -3 693.77 | 65.92 | 391.95 | 1 893.58 | 839.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 233.70 | 160.20 | 86.70 | 16.68 | 304.34 |
Tangible assets total | 233.70 | 160.20 | 86.70 | 16.68 | 304.34 |
Other non-current investments | 0.00 | ||||
Other receivables | 50.65 | 172.76 | 122.10 | ||
Investments total | 0.00 | 50.65 | 172.76 | 122.10 | |
Non-current other receivables | 47.75 | 49.18 | |||
Long term receivables total | 47.75 | 49.18 | |||
Semifinished products | 76.91 | 259.33 | |||
Raw materials and consumables | 698.92 | 995.23 | 482.92 | ||
Finished products/goods | 284.90 | 1 018.88 | 1 430.52 | 1 764.60 | 2 561.91 |
Inventories total | 361.81 | 1 278.21 | 2 129.45 | 2 759.83 | 3 044.83 |
Current trade debtors | 1 823.73 | 2 287.28 | 5 170.59 | 6 181.93 | 9 821.68 |
Prepayments and accrued income | 62.08 | 62.50 | 3 308.74 | 2 402.97 | |
Current other receivables | 59.96 | 749.94 | 432.38 | 0.03 | |
Current deferred tax assets | 4 446.03 | 4 426.95 | 4 315.87 | 3 781.56 | 3 544.32 |
Short term receivables total | 6 391.80 | 6 776.73 | 10 236.40 | 13 704.61 | 15 768.99 |
Cash and bank deposits | 3 422.42 | 3 624.92 | 7 773.82 | 4 555.32 | 11 318.42 |
Cash and cash equivalents | 3 422.42 | 3 624.92 | 7 773.82 | 4 555.32 | 11 318.42 |
Balance sheet total (assets) | 10 457.47 | 11 889.25 | 20 277.02 | 21 209.20 | 30 558.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 166.42 | 203.88 | 230.65 | 230.65 | 493.94 |
Retained earnings | 5 998.61 | 7 991.15 | 14 402.26 | 14 794.21 | 20 504.50 |
Profit of the financial year | -3 693.77 | 65.92 | 391.95 | 1 893.58 | 839.50 |
Shareholders equity total | 2 471.25 | 8 260.95 | 15 024.86 | 16 918.44 | 21 837.94 |
Provisions | -4 990.07 | ||||
Non-current other liabilities | 4 990.07 | 157.54 | 157.54 | ||
Non-current liabilities total | 4 990.07 | 157.54 | 157.54 | ||
Current trade creditors | 1 853.76 | 1 233.07 | 2 447.92 | 1 659.35 | 4 730.00 |
Other non-interest bearing current liabilities | 6 132.46 | 2 237.70 | 2 646.69 | 2 631.41 | 3 990.74 |
Current liabilities total | 7 986.22 | 3 470.76 | 5 094.61 | 4 290.76 | 8 720.74 |
Balance sheet total (liabilities) | 10 457.47 | 11 889.25 | 20 277.02 | 21 209.20 | 30 558.69 |
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.