Solvang Brænde ApS
CVR number: 37337927
Byrum Hovedgade 1, Byrum 9940 Læsø
solvangbraende@gmail.com
tel: 98491828
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 478.93 | 621.49 | 439.38 | 380.43 | 322.76 |
| Employee benefit expenses | - 501.58 | - 414.40 | - 260.29 | - 304.22 | - 289.74 |
| Total depreciation | -25.05 | -32.29 | -39.90 | -47.90 | -33.40 |
| EBIT | -47.70 | 174.80 | 139.19 | 28.31 | -0.38 |
| Other financial income | 0.63 | 6.84 | |||
| Other financial expenses | -1.17 | -1.78 | -2.34 | -2.42 | -0.55 |
| Pre-tax profit | -48.24 | 173.02 | 136.85 | 25.89 | 5.91 |
| Income taxes | 0.80 | -28.09 | -30.09 | -10.72 | -4.20 |
| Net earnings | -47.44 | 144.93 | 106.76 | 15.17 | 1.71 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 93.94 | 255.58 | |||
| Machinery and equipment | 90.68 | 66.78 | 33.38 | ||
| Tangible assets total | 93.94 | 255.58 | 90.68 | 66.78 | 33.38 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 493.00 | 482.50 | 443.50 | 463.00 | 323.50 |
| Inventories total | 493.00 | 482.50 | 443.50 | 463.00 | 323.50 |
| Current trade debtors | 186.72 | 110.75 | 73.14 | 95.90 | 46.13 |
| Current other receivables | 16.20 | 27.52 | 11.90 | 21.01 | 84.37 |
| Current deferred tax assets | 23.78 | 10.06 | 0.01 | ||
| Short term receivables total | 202.92 | 162.05 | 85.05 | 126.97 | 130.51 |
| Cash and bank deposits | 51.49 | 301.63 | 492.71 | 155.42 | 281.44 |
| Cash and cash equivalents | 51.49 | 301.63 | 492.71 | 155.42 | 281.44 |
| Balance sheet total (assets) | 841.35 | 1 201.76 | 1 111.94 | 812.17 | 768.82 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 5.00 | 5.00 | |||
| Retained earnings | 401.08 | 353.64 | 493.57 | 595.32 | 610.49 |
| Profit of the financial year | -47.44 | 144.93 | 106.76 | 15.17 | 1.71 |
| Shareholders equity total | 403.64 | 548.57 | 655.32 | 665.49 | 662.21 |
| Provisions | 5.68 | 2.64 | 2.23 | 3.52 | |
| Non-current other liabilities | 0.50 | ||||
| Non-current liabilities total | 0.50 | ||||
| Current trade creditors | 23.84 | 78.30 | |||
| Current owed to participating | 328.52 | 287.97 | 256.60 | 49.77 | 21.55 |
| Short-term deferred tax liabilities | 18.36 | ||||
| Other non-interest bearing current liabilities | 85.36 | 281.25 | 179.01 | 94.61 | 81.55 |
| Current liabilities total | 437.72 | 647.52 | 453.98 | 144.38 | 103.10 |
| Balance sheet total (liabilities) | 841.35 | 1 201.76 | 1 111.94 | 812.59 | 768.82 |
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.