DANEFÆ ApS
CVR number: 29173648
Slagelsegade 8 A, 2100 København Ø
louise@danefae.dk
tel: 61604170
www.danefae.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 246.54 | 12 322.60 | 14 045.31 | 9 193.07 | 13 639.58 |
| Employee benefit expenses | -5 894.84 | -5 720.42 | -5 657.04 | -5 936.97 | -5 727.89 |
| Total depreciation | - 169.46 | - 103.24 | - 101.05 | -62.49 | -57.26 |
| EBIT | 3 182.24 | 6 498.94 | 8 287.22 | 3 193.60 | 7 854.42 |
| Other financial income | 153.30 | 169.66 | |||
| Other financial expenses | - 422.82 | - 250.67 | - 332.29 | - 967.51 | - 311.18 |
| Pre-tax profit | 2 759.42 | 6 248.27 | 8 108.23 | 2 226.09 | 7 712.90 |
| Income taxes | - 613.63 | -1 408.62 | -1 831.77 | - 551.44 | -1 703.46 |
| Net earnings | 2 145.79 | 4 839.65 | 6 276.46 | 1 674.66 | 6 009.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 97.35 | 88.50 | 79.65 | 70.80 | 61.95 |
| Buildings | 185.10 | 117.89 | 51.50 | 20.89 | |
| Machinery and equipment | 126.80 | 99.63 | 73.82 | 50.79 | 99.83 |
| Tangible assets total | 409.25 | 306.01 | 204.97 | 142.47 | 161.78 |
| Investments total | |||||
| Non-current other receivables | 255.45 | 209.31 | 210.46 | 211.64 | 212.85 |
| Long term receivables total | 255.45 | 209.31 | 210.46 | 211.64 | 212.85 |
| Finished products/goods | 11 339.58 | 11 182.83 | 12 644.26 | 17 483.86 | 16 698.89 |
| Advance payments | 3 095.16 | 2 255.78 | 4 466.47 | 3 431.01 | 2 494.57 |
| Inventories total | 14 434.73 | 13 438.62 | 17 110.73 | 20 914.86 | 19 193.46 |
| Current trade debtors | 2 129.87 | 1 711.64 | 792.87 | 592.03 | 740.15 |
| Prepayments and accrued income | 48.54 | 83.87 | |||
| Current other receivables | 2 018.67 | 916.14 | 29.59 | ||
| Current deferred tax assets | 24.78 | 25.00 | 27.00 | 29.00 | 33.00 |
| Short term receivables total | 2 154.65 | 3 755.30 | 1 784.55 | 621.03 | 886.61 |
| Cash and bank deposits | 1 696.13 | 9 115.03 | 7 955.81 | 1 826.72 | 9 195.32 |
| Cash and cash equivalents | 1 696.13 | 9 115.03 | 7 955.81 | 1 826.72 | 9 195.32 |
| Balance sheet total (assets) | 18 950.22 | 26 824.28 | 27 266.52 | 23 716.73 | 29 650.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 4 000.00 | 3 000.00 | 2 000.00 | 4 000.00 |
| Retained earnings | 13 325.51 | 11 346.30 | 13 185.96 | 17 462.42 | 15 137.07 |
| Profit of the financial year | 2 145.79 | 4 839.65 | 6 276.46 | 1 674.66 | 6 009.45 |
| Shareholders equity total | 16 196.30 | 20 310.96 | 22 587.42 | 21 262.07 | 25 271.52 |
| Provisions | 500.28 | 490.40 | 490.40 | 490.40 | 490.40 |
| Non-current deferred tax liabilities | 161.12 | 387.31 | |||
| Non-current liabilities total | 161.12 | 387.31 | |||
| Current loans from credit institutions | 1.13 | ||||
| Advances received | 64.43 | 59.12 | 42.20 | 66.52 | |
| Current trade creditors | 331.68 | 423.78 | 422.56 | 529.47 | 909.72 |
| Current owed to group member | 50.00 | ||||
| Short-term deferred tax liabilities | 288.41 | 1 008.33 | 1 365.41 | 2.74 | 1 073.37 |
| Other non-interest bearing current liabilities | 1 472.43 | 4 089.08 | 2 340.49 | 1 389.85 | 1 838.50 |
| Current liabilities total | 2 092.51 | 5 635.61 | 4 188.71 | 1 964.26 | 3 888.10 |
| Balance sheet total (liabilities) | 18 950.22 | 26 824.28 | 27 266.52 | 23 716.73 | 29 650.02 |
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.