Consili Copenhagen ApS
CVR number: 36706139
L.I. Brandes Alle 9, 1956 Frederiksberg C
fenger@icloud.com
tel: 22759892
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 58.75 | 190.97 | 102.27 | 135.10 | 91.13 |
| Employee benefit expenses | -1.12 | -17.55 | - 123.67 | - 105.09 | - 145.12 |
| EBIT | 57.63 | 173.41 | -21.40 | 30.01 | -53.99 |
| Other financial expenses | -1.85 | -3.95 | -6.25 | -7.88 | -14.04 |
| Pre-tax profit | 55.79 | 204.57 | -27.65 | 22.13 | -68.03 |
| Income taxes | 6.83 | -46.52 | -2.11 | -16.57 | |
| Net earnings | 62.62 | 158.04 | -29.76 | 5.56 | -68.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 12.70 | 12.70 | 12.70 | 12.70 | 11.96 |
| Investments total | 12.70 | 12.70 | 12.70 | 12.70 | 11.96 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 52.25 | 0.12 | |||
| Prepayments and accrued income | 8.98 | ||||
| Current other receivables | 3.94 | 150.00 | 0.00 | 160.10 | -0.00 |
| Current deferred tax assets | 6.83 | 6.00 | |||
| Short term receivables total | 63.02 | 150.00 | 0.00 | 160.22 | 14.97 |
| Cash and bank deposits | 2.20 | 25.62 | 115.70 | 70.03 | |
| Cash and cash equivalents | 2.20 | 25.62 | 115.70 | 70.03 | |
| Balance sheet total (assets) | 77.92 | 188.32 | 128.40 | 172.92 | 96.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 70.92 | 40.00 | |||
| Retained earnings | - 212.48 | - 118.94 | 39.10 | 9.79 | 15.80 |
| Profit of the financial year | 62.62 | 158.04 | -29.76 | 5.56 | -68.03 |
| Shareholders equity total | -78.95 | 79.10 | 49.34 | 55.35 | -12.24 |
| Provisions | -0.00 | 0.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 69.09 | ||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 35.00 | 15.00 |
| Current owed to participating | 122.31 | 23.10 | 4.65 | 0.14 | 74.81 |
| Short-term deferred tax liabilities | 39.69 | 2.11 | 10.57 | ||
| Other non-interest bearing current liabilities | 19.55 | 31.43 | 57.31 | 2.78 | 19.39 |
| Current liabilities total | 156.87 | 109.22 | 79.07 | 117.58 | 109.20 |
| Balance sheet total (liabilities) | 77.92 | 188.32 | 128.40 | 172.92 | 96.96 |
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.