DN 2020 ApS
CVR number: 42354260
Kirsebærvej 60, 8600 Silkeborg
ped@ditech.dk
tel: 40503041
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.16 | 105.01 | -53.90 |
| Total depreciation | -4.00 | -22.40 | |
| EBIT | -9.16 | 101.01 | -76.30 |
| Other financial expenses | -0.19 | -43.46 | |
| Pre-tax profit | -9.36 | 101.01 | - 119.76 |
| Income taxes | 0.85 | -23.07 | 24.94 |
| Net earnings | -8.51 | 77.95 | -94.82 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 1 077.63 | 1 077.63 | 2 896.06 |
| Machinery and equipment | 76.00 | 60.00 | |
| Tangible assets total | 1 077.63 | 1 153.63 | 2 956.06 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 36.14 | ||
| Current deferred tax assets | 0.85 | 24.72 | |
| Short term receivables total | 36.99 | 24.72 | |
| Cash and bank deposits | 260.40 | 174.15 | |
| Cash and cash equivalents | 260.40 | 174.15 | |
| Balance sheet total (assets) | 1 114.62 | 1 414.03 | 3 154.93 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -8.51 | 69.44 | |
| Profit of the financial year | -8.51 | 77.95 | -94.82 |
| Shareholders equity total | 31.49 | 109.44 | 14.62 |
| Provisions | 3.52 | 3.30 | |
| Non-current other liabilities | 1 077.63 | ||
| Non-current deferred tax liabilities | 1 077.63 | ||
| Non-current liabilities total | 1 077.63 | 1 077.63 | |
| Current trade creditors | 5.50 | 5.50 | 32.63 |
| Current owed to participating | 8.82 | 1 160.00 | |
| Current owed to group member | 1 818.70 | ||
| Short-term deferred tax liabilities | 18.70 | ||
| Other non-interest bearing current liabilities | 190.43 | 125.70 | |
| Current liabilities total | 5.50 | 223.45 | 3 137.01 |
| Balance sheet total (liabilities) | 1 114.62 | 1 414.03 | 3 154.93 |
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.