ETHELBERG PROCES ApS
CVR number: 28977484
Orholt Allé 87, 8310 Tranbjerg J
ole@ethelberg.nu
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 113.93 | 0.84 | 7.49 | -92.38 | 94.40 |
| EBIT | - 113.93 | 0.84 | 7.49 | -92.38 | 94.40 |
| Other financial income | 3.62 | 4.11 | 4.81 | 4.99 | 0.52 |
| Other financial expenses | -0.81 | -4.52 | -5.52 | -9.06 | -8.35 |
| Pre-tax profit | - 111.11 | 0.43 | 6.78 | -96.44 | 86.57 |
| Income taxes | 23.52 | -0.15 | -1.48 | 21.12 | -19.10 |
| Net earnings | -87.59 | 0.28 | 5.30 | -75.32 | 67.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-curr. owed by group member comp. | 14.89 | 3.56 | |||
| Long term receivables total | 14.89 | 3.56 | |||
| Inventories total | |||||
| Current trade debtors | 2.72 | 3.97 | 0.00 | 1.01 | 1.01 |
| Current amounts owed by group member comp. | 128.09 | 114.38 | 121.17 | ||
| Current other receivables | 9.92 | 0.04 | 1.14 | 20.90 | |
| Current deferred tax assets | 42.87 | 6.15 | 21.12 | ||
| Short term receivables total | 183.60 | 124.54 | 122.31 | 43.03 | 1.01 |
| Cash and bank deposits | 22.50 | 130.47 | 222.99 | 79.72 | 259.22 |
| Cash and cash equivalents | 22.50 | 130.47 | 222.99 | 79.72 | 259.22 |
| Balance sheet total (assets) | 206.11 | 255.01 | 345.30 | 137.64 | 263.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 153.68 | 66.09 | 66.37 | 71.67 | -3.65 |
| Profit of the financial year | -87.59 | 0.28 | 5.30 | -75.32 | 67.47 |
| Shareholders equity total | 191.09 | 191.37 | 196.67 | 121.35 | 188.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.01 | 15.00 | 15.00 | 15.00 | 16.22 |
| Current owed to group member | 31.18 | 115.69 | |||
| Short-term deferred tax liabilities | 1.48 | 19.10 | |||
| Other non-interest bearing current liabilities | 17.45 | 16.46 | 1.29 | 39.65 | |
| Current liabilities total | 15.01 | 63.64 | 148.63 | 16.29 | 74.97 |
| Balance sheet total (liabilities) | 206.11 | 255.01 | 345.30 | 137.64 | 263.79 |
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.