Underhuset ApS
CVR number: 42088692
Axeltorv 9 L, 4700 Næstved
Nino.rizzato@gmail.com
tel: 31781082
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 124.44 | 1 602.02 | 2 187.73 |
| Employee benefit expenses | - 851.75 | -1 415.98 | -1 860.41 |
| Total depreciation | -91.51 | - 275.03 | - 280.70 |
| EBIT | 181.17 | -88.99 | 46.62 |
| Other financial expenses | -6.25 | -4.03 | -22.59 |
| Pre-tax profit | 174.93 | -93.02 | 24.03 |
| Income taxes | -39.45 | 18.10 | -5.41 |
| Net earnings | 135.48 | -74.92 | 18.62 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 112.50 | 100.00 | |
| Intangible assets total | 112.50 | 100.00 | |
| Land and waters | 598.01 | 566.32 | |
| Buildings | 128.57 | 107.14 | |
| Machinery and equipment | 106.00 | 87.00 | |
| Tangible assets total | 832.58 | 760.46 | |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 43.17 | 93.62 | 118.75 |
| Inventories total | 43.17 | 93.62 | 118.75 |
| Current trade debtors | 43.62 | 1.00 | |
| Prepayments and accrued income | 14.55 | 47.55 | |
| Current other receivables | 79.61 | 116.67 | 94.20 |
| Current deferred tax assets | 19.80 | 14.38 | |
| Short term receivables total | 123.23 | 152.01 | 156.14 |
| Cash and bank deposits | 314.55 | 238.97 | 615.62 |
| Cash and cash equivalents | 314.55 | 238.97 | 615.62 |
| Balance sheet total (assets) | 480.95 | 1 429.68 | 1 750.97 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 135.48 | 60.56 | |
| Profit of the financial year | 135.48 | -74.92 | 18.62 |
| Shareholders equity total | 175.48 | 100.56 | 119.18 |
| Non-current liabilities total | |||
| Current trade creditors | 63.92 | 92.55 | 133.92 |
| Current owed to participating | 133.40 | 1 114.67 | 1 069.46 |
| Short-term deferred tax liabilities | 39.45 | ||
| Other non-interest bearing current liabilities | 68.70 | 121.90 | 428.41 |
| Current liabilities total | 305.47 | 1 329.12 | 1 631.80 |
| Balance sheet total (liabilities) | 480.95 | 1 429.68 | 1 750.97 |
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.