Outdoorkursus ApS
CVR number: 39897334
Rørth Skovvej 16, Ndr Randlev 8300 Odder
simon@outdoorkursus.dk
tel: 21440023
outdoorkursus.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -53.92 | 24.05 | 37.21 | 33.60 | 23.33 |
Total depreciation | -1.48 | -8.88 | |||
EBIT | -53.92 | 24.05 | 37.21 | 32.12 | 14.46 |
Other financial income | 0.01 | ||||
Other financial expenses | -0.19 | -0.06 | -3.80 | -2.88 | -1.63 |
Pre-tax profit | -54.10 | 23.99 | 33.41 | 29.24 | 12.84 |
Income taxes | 11.90 | -5.17 | 12.87 | -7.37 | -5.11 |
Net earnings | -42.20 | 18.82 | 46.27 | 21.87 | 7.72 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 42.90 | 34.02 | |||
Tangible assets total | 42.90 | 34.02 | |||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 33.14 | ||||
Current other receivables | 10.58 | 8.36 | |||
Current deferred tax assets | 11.90 | 6.63 | |||
Short term receivables total | 11.90 | 17.20 | 8.36 | 33.14 | |
Cash and bank deposits | 40.30 | 5.66 | 74.07 | 14.59 | 59.11 |
Cash and cash equivalents | 40.30 | 5.66 | 74.07 | 14.59 | 59.11 |
Balance sheet total (assets) | 52.20 | 22.86 | 82.43 | 90.62 | 93.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
Retained earnings | -59.13 | -40.31 | 5.96 | 27.83 | |
Profit of the financial year | -42.20 | 18.82 | 46.27 | 21.87 | 7.72 |
Shareholders equity total | -42.20 | -40.30 | 45.97 | 67.83 | 75.55 |
Provisions | 2.12 | 1.99 | |||
Non-current liabilities total | |||||
Advances received | 15.00 | ||||
Current owed to participating | 91.79 | 48.17 | 35.13 | 13.76 | |
Short-term deferred tax liabilities | 1.33 | 5.49 | 5.64 | ||
Other non-interest bearing current liabilities | 2.61 | -0.00 | -0.00 | 1.42 | 9.95 |
Current liabilities total | 94.40 | 63.17 | 36.46 | 20.67 | 15.58 |
Balance sheet total (liabilities) | 52.20 | 22.86 | 82.43 | 90.62 | 93.13 |
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.