J. Krause ApS
CVR number: 37426636
Brostykkevej 200, 2650 Hvidovre
boutique@j-krause.com
tel: 29867999
www.j-krause.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 442.65 | - 162.35 | - 148.72 | -99.14 | -59.36 |
| Total depreciation | -60.00 | -65.00 | |||
| EBIT | - 502.65 | - 227.35 | - 148.72 | -99.14 | -59.36 |
| Other financial expenses | -7.64 | -9.61 | -78.80 | - 299.48 | - 174.65 |
| Pre-tax profit | - 510.29 | - 236.95 | - 227.51 | - 398.62 | - 234.01 |
| Net earnings | - 510.29 | - 236.95 | - 227.51 | - 398.62 | - 234.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 65.00 | ||||
| Intangible assets total | 65.00 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 200.79 | 73.56 | 72.48 | 72.48 | 72.48 |
| Inventories total | 200.79 | 73.56 | 72.48 | 72.48 | 72.48 |
| Current trade debtors | 4.42 | ||||
| Current other receivables | 143.64 | 82.86 | 30.85 | 19.16 | |
| Short term receivables total | 143.64 | 87.28 | 30.85 | 19.16 | |
| Cash and bank deposits | 25.86 | 1.02 | |||
| Cash and cash equivalents | 25.86 | 1.02 | |||
| Balance sheet total (assets) | 409.43 | 160.84 | 129.19 | 92.66 | 72.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 916.09 | -1 426.38 | -1 663.33 | -1 750.34 | -2 148.96 |
| Profit of the financial year | - 510.29 | - 236.95 | - 227.51 | - 398.62 | - 234.01 |
| Shareholders equity total | -1 376.38 | -1 613.33 | -1 840.85 | -2 098.96 | -2 332.97 |
| Non-current liabilities total | |||||
| Current bonds | 10.81 | 57.14 | |||
| Current loans from credit institutions | 62.63 | 69.49 | 1.18 | ||
| Current trade creditors | 76.58 | 52.09 | 40.19 | 13.43 | 14.60 |
| Current owed to participating | 1 636.60 | 1 642.60 | 1 915.05 | 2 167.38 | 2 332.52 |
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 14.80 | ||
| Current liabilities total | 1 785.81 | 1 774.17 | 1 970.04 | 2 191.62 | 2 405.45 |
| Balance sheet total (liabilities) | 409.43 | 160.84 | 129.19 | 92.66 | 72.48 |
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.