Ohlsson Total ApS
CVR number: 41072393
Islevbrovej 16 A, 2610 Rødovre
johnny_ohlsson@outlook.com
tel: 22111948
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 121.36 | 289.35 | 295.61 | 465.15 |
| Employee benefit expenses | - 225.35 | - 470.04 | - 261.25 | - 418.79 |
| Total depreciation | -4.90 | -9.80 | -9.80 | -9.80 |
| EBIT | - 108.89 | - 190.49 | 24.55 | 36.56 |
| Other financial expenses | -0.80 | -2.02 | -0.80 | -0.11 |
| Pre-tax profit | - 109.69 | - 192.50 | 23.75 | 36.45 |
| Income taxes | 24.10 | 39.60 | -3.34 | -11.31 |
| Net earnings | -85.59 | - 152.90 | 20.41 | 25.14 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 44.10 | 34.30 | 24.50 | 14.70 |
| Tangible assets total | 44.10 | 34.30 | 24.50 | 14.70 |
| Investments total | ||||
| Non-current other receivables | 85.88 | 85.88 | 51.29 | 33.00 |
| Long term receivables total | 85.88 | 85.88 | 51.29 | 33.00 |
| Inventories total | ||||
| Current trade debtors | 24.30 | 109.26 | 28.76 | 275.19 |
| Current other receivables | 43.63 | 15.67 | ||
| Current deferred tax assets | 24.10 | 63.70 | 60.35 | 49.05 |
| Short term receivables total | 92.02 | 188.62 | 89.11 | 324.24 |
| Cash and bank deposits | 3.59 | 8.34 | 177.62 | 80.96 |
| Cash and cash equivalents | 3.59 | 8.34 | 177.62 | 80.96 |
| Balance sheet total (assets) | 225.59 | 317.13 | 342.52 | 452.90 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -85.59 | - 238.50 | - 218.09 | |
| Profit of the financial year | -85.59 | - 152.90 | 20.41 | 25.14 |
| Shareholders equity total | -45.59 | - 198.50 | - 178.09 | - 152.95 |
| Non-current liabilities total | ||||
| Current trade creditors | 45.53 | 72.24 | 17.01 | 5.57 |
| Other non-interest bearing current liabilities | 225.65 | 443.40 | 503.60 | 600.28 |
| Current liabilities total | 271.18 | 515.63 | 520.61 | 605.85 |
| Balance sheet total (liabilities) | 225.59 | 317.13 | 342.52 | 452.90 |
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.