Better Energy Creswell K/S
CVR number: 37088102
Københavnsvej 81, 4000 Roskilde
finance@momentum-gruppen.com
tel: 46337010
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 528.79 | 3 724.02 | 3 125.47 | 4 669.13 | 5 033.45 |
| Total depreciation | -1 789.93 | -1 789.93 | -1 789.93 | -1 789.93 | -1 789.93 |
| EBIT | 1 738.86 | 1 934.09 | 1 335.55 | 2 879.20 | 3 243.53 |
| Other financial income | 228.42 | 1 981.87 | 3.12 | 1 169.87 | 142.78 |
| Other financial expenses | -4 170.34 | -2 097.79 | -5 505.62 | - 819.70 | -1 077.63 |
| Pre-tax profit | -2 203.06 | 1 818.17 | -4 166.96 | 3 229.37 | 2 308.68 |
| Net earnings | -2 203.06 | 1 818.17 | -4 166.96 | 3 229.37 | 2 308.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 46 485.61 | 44 695.68 | 42 905.75 | 41 115.82 | 39 325.89 |
| Tangible assets total | 46 485.61 | 44 695.68 | 42 905.75 | 41 115.82 | 39 325.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 566.39 | 35.21 | 35.57 | 352.07 | 691.23 |
| Prepayments and accrued income | 22.55 | 8.21 | 8.23 | ||
| Current other receivables | 79.05 | 87.41 | 263.90 | 12.90 | 11.66 |
| Short term receivables total | 645.44 | 122.62 | 322.02 | 373.19 | 711.12 |
| Cash and bank deposits | 2 468.70 | 2 594.68 | 2 847.30 | 4 117.05 | 5 383.88 |
| Cash and cash equivalents | 2 468.70 | 2 594.68 | 2 847.30 | 4 117.05 | 5 383.88 |
| Balance sheet total (assets) | 49 599.75 | 47 412.97 | 46 075.07 | 45 606.06 | 45 420.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 38 000.00 | 38 000.00 | 38 000.00 | 38 000.00 | 38 000.00 |
| Shares repurchased | 2 500.00 | ||||
| Other reserves | -46 693.13 | -46 693.13 | -22 264.51 | -22 264.51 | -24 764.51 |
| Other restricted equity | 23 346.57 | 23 346.57 | 11 132.26 | 11 132.26 | 11 132.26 |
| Retained earnings | 1 964.98 | - 238.08 | 1 580.09 | -4 586.87 | -3 857.50 |
| Profit of the financial year | -2 203.06 | 1 818.17 | -4 166.96 | 3 229.37 | 2 308.68 |
| Shareholders equity total | 14 415.35 | 16 233.52 | 24 280.88 | 25 510.25 | 25 318.92 |
| Non-current loans from credit institutions | 22 694.59 | 19 992.48 | 20 357.64 | 18 038.94 | 17 190.24 |
| Non-current deferred tax liabilities | 10 261.42 | 9 229.18 | |||
| Non-current liabilities total | 32 956.01 | 29 221.66 | 20 357.64 | 18 038.94 | 17 190.24 |
| Current loans from credit institutions | 1 572.61 | 1 620.18 | 1 245.31 | 1 224.99 | 1 302.48 |
| Current trade creditors | 96.00 | 337.60 | 143.71 | 160.11 | 219.26 |
| Other non-interest bearing current liabilities | 559.78 | 47.55 | 671.76 | 1 389.99 | |
| Current liabilities total | 2 228.38 | 1 957.79 | 1 436.56 | 2 056.87 | 2 911.73 |
| Balance sheet total (liabilities) | 49 599.75 | 47 412.97 | 46 075.07 | 45 606.06 | 45 420.89 |
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.