XM4S Holding ApS
CVR number: 38039970
Valbygårdsvej 78, 4200 Slagelse
noel@worklogger.dk
tel: 31311679
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.10 | -7.17 | -3.98 | -3.96 | -4.85 |
| EBIT | -0.10 | -7.17 | -3.98 | -3.96 | -4.85 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -0.12 | -0.36 | -0.30 | ||
| Net income from associates (fin.) | 45.00 | -20.05 | |||
| Pre-tax profit | -0.10 | 37.71 | -4.35 | -4.26 | -24.90 |
| Net earnings | -0.10 | 37.71 | -4.35 | -4.26 | -24.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 20.05 | ||||
| Participating interests | 0.05 | 0.05 | 0.05 | ||
| Investments total | 0.05 | 0.05 | 0.05 | 20.05 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.13 | 39.09 | 35.99 | 11.72 | 6.88 |
| Cash and cash equivalents | 0.13 | 39.09 | 35.99 | 11.72 | 6.88 |
| Balance sheet total (assets) | 0.17 | 39.14 | 36.04 | 31.77 | 6.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -40.00 | -2.29 | -6.64 | -10.90 | |
| Profit of the financial year | -0.10 | 37.71 | -4.35 | -4.26 | -24.90 |
| Shareholders equity total | 37.71 | 33.36 | 29.10 | 4.20 | |
| Non-current liabilities total | |||||
| Current trade creditors | 1.25 | 2.50 | |||
| Current owed to participating | 0.17 | 0.17 | |||
| Other non-interest bearing current liabilities | 0.17 | 0.17 | 0.17 | 2.50 | 2.50 |
| Current liabilities total | 0.17 | 1.43 | 2.67 | 2.67 | 2.67 |
| Balance sheet total (liabilities) | 0.17 | 39.14 | 36.04 | 31.77 | 6.88 |
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.