STANGA ApS
CVR number: 13925437
Albertslundvej 121, 2625 Vallensbæk
Stanga@post.tele.dk
tel: 70206909
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 76.50 | 110.50 | 102.00 | 102.00 | 102.00 |
| External services | -76.75 | - 130.89 | - 130.69 | - 127.74 | - 110.99 |
| Gross profit | -0.25 | -20.39 | -28.69 | -25.74 | -8.99 |
| Total depreciation | -24.95 | ||||
| EBIT | -25.20 | -20.39 | -28.69 | -25.74 | -8.99 |
| Other financial income | 195.30 | 31.09 | 178.20 | 24.76 | 42.14 |
| Other financial expenses | -36.08 | -0.33 | - 275.06 | -38.77 | |
| Pre-tax profit | 134.02 | 10.70 | 149.18 | - 276.04 | -5.62 |
| Income taxes | -12.97 | -2.35 | -32.82 | ||
| Net earnings | 121.05 | 8.35 | 116.36 | - 276.04 | -5.62 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 470.05 | 2 470.05 | 2 470.05 | 2 470.05 | 2 470.05 |
| Tangible assets total | 2 470.05 | 2 470.05 | 2 470.05 | 2 470.05 | 2 470.05 |
| Investments total | |||||
| Non-current loans receivable | 1 882.52 | 1 905.28 | 1 975.06 | 1 719.29 | 1 642.28 |
| Non-current other receivables | 74.59 | ||||
| Long term receivables total | 1 882.52 | 1 905.28 | 1 975.06 | 1 719.29 | 1 716.87 |
| Inventories total | |||||
| Current deferred tax assets | 12.73 | 10.38 | 12.73 | 12.73 | |
| Short term receivables total | 12.73 | 10.38 | 12.73 | 12.73 | |
| Cash and bank deposits | 215.27 | 153.22 | 196.12 | 175.84 | 132.68 |
| Cash and cash equivalents | 215.27 | 153.22 | 196.12 | 175.84 | 132.68 |
| Balance sheet total (assets) | 4 580.57 | 4 538.92 | 4 653.96 | 4 377.91 | 4 319.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 50.00 | 56.50 | 57.20 | 57.20 | |
| Retained earnings | 4 092.72 | 4 113.77 | 4 065.60 | 4 124.76 | 3 791.52 |
| Profit of the financial year | 121.05 | 8.35 | 116.36 | - 276.04 | -5.62 |
| Shareholders equity total | 4 413.77 | 4 372.12 | 4 438.46 | 4 105.92 | 4 043.11 |
| Non-current deferred tax liabilities | 12.97 | 32.82 | |||
| Non-current liabilities total | 12.97 | 32.82 | |||
| Short-term deferred tax liabilities | 32.22 | 45.20 | 2.35 | 45.19 | |
| Other non-interest bearing current liabilities | 121.61 | 121.61 | 180.32 | 226.80 | 276.50 |
| Current liabilities total | 153.83 | 166.80 | 182.67 | 271.99 | 276.50 |
| Balance sheet total (liabilities) | 4 580.57 | 4 538.92 | 4 653.96 | 4 377.91 | 4 319.60 |
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.