TIDY CAR SILKEBORG ApS
CVR number: 10073588
Industrivej 1, Knudlund 8653 Them
ole@tidycar-silkeborg.dk
tel: 86814674
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 392.71 | 2 789.98 | 286.21 | -2.20 | 121.53 |
| Employee benefit expenses | - 423.41 | - 401.97 | - 385.60 | - 250.06 | - 120.97 |
| Other operating expenses | -28.12 | -27.68 | -5.85 | ||
| Total depreciation | -27.30 | -3.15 | - 275.00 | -29.05 | |
| EBIT | -86.12 | 2 357.18 | -99.39 | - 527.27 | -34.35 |
| Other financial income | 25.96 | ||||
| Other financial expenses | -89.64 | -83.70 | -67.28 | - 116.92 | - 105.96 |
| Pre-tax profit | - 175.76 | 2 273.48 | - 140.71 | - 644.19 | - 140.31 |
| Income taxes | 134.21 | - 449.77 | 30.77 | -30.77 | |
| Net earnings | -41.55 | 1 823.71 | - 109.94 | - 644.19 | - 171.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 938.22 | 3 264.05 | 4 364.69 | 3 033.83 | |
| Machinery and equipment | 21.17 | ||||
| Tangible assets total | 959.39 | 3 264.05 | 4 364.69 | 3 033.83 | |
| Investments total | |||||
| Non-current loans receivable | 374.06 | 374.06 | |||
| Long term receivables total | 374.06 | 374.06 | |||
| Finished products/goods | 1 406.08 | 2 457.38 | 561.94 | 70.92 | 9.49 |
| Inventories total | 1 406.08 | 2 457.38 | 561.94 | 70.92 | 9.49 |
| Current trade debtors | 25.54 | 2.25 | 34.54 | 48.79 | 40.56 |
| Current amounts owed by group member comp. | 1 109.97 | 488.62 | |||
| Prepayments and accrued income | 4.21 | ||||
| Current other receivables | 118.00 | 641.33 | 577.29 | 115.05 | 81.30 |
| Current deferred tax assets | 135.42 | 37.00 | 30.77 | 30.77 | |
| Short term receivables total | 278.96 | 1 790.55 | 1 135.42 | 194.61 | 121.86 |
| Balance sheet total (assets) | 3 018.50 | 4 622.00 | 4 961.41 | 4 630.22 | 3 165.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 428.22 | 386.67 | 2 210.38 | 2 100.44 | 1 456.25 |
| Profit of the financial year | -41.55 | 1 823.71 | - 109.94 | - 644.19 | - 171.08 |
| Shareholders equity total | 586.67 | 2 410.38 | 2 300.44 | 1 656.25 | 1 485.18 |
| Capital loans | 109.20 | ||||
| Non-current loans from credit institutions | 348.66 | ||||
| Non-current liabilities total | 457.86 | ||||
| Current loans from credit institutions | 1 406.86 | 1 245.83 | 1 459.19 | 1 262.80 | 608.66 |
| Current trade creditors | 85.23 | 122.76 | 72.50 | 14.44 | 4.77 |
| Current owed to group member | 157.94 | 70.73 | |||
| Short-term deferred tax liabilities | 315.57 | 277.57 | |||
| Other non-interest bearing current liabilities | 477.82 | 527.47 | 851.72 | 1 538.78 | 995.86 |
| Accruals and deferred income | 4.05 | ||||
| Current liabilities total | 1 973.97 | 2 211.62 | 2 660.97 | 2 973.96 | 1 680.01 |
| Balance sheet total (liabilities) | 3 018.50 | 4 622.00 | 4 961.41 | 4 630.22 | 3 165.19 |
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.