DIY CENTER ODERSTRASSE 15 K/S
CVR number: 28277644
Vesterbrogade 33, 1620 København V
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 18 700.54 | 18 416.16 | 19 023.57 | 20 020.67 | 21 148.08 |
| External services | -1 337.91 | - 705.38 | - 806.28 | -1 173.91 | -1 202.79 |
| Rents | - 583.38 | -1 247.28 | -2 332.89 | -1 041.48 | |
| Gross profit | 17 362.63 | 17 127.40 | 16 970.01 | 16 513.87 | 18 903.80 |
| Reduction in value of non-current assets | 8 302.62 | 14 325.00 | 8 025.00 | ||
| EBIT | 17 362.63 | 25 430.02 | 31 295.01 | 24 538.87 | 18 903.80 |
| Other financial income | 4.67 | 29.26 | |||
| Other financial expenses | -2 194.85 | -2 165.16 | -2 119.11 | -2 116.92 | -2 219.60 |
| Pre-tax profit | 15 172.45 | 23 264.86 | 29 175.90 | 22 421.95 | 16 713.47 |
| Net earnings | 15 172.45 | 23 264.86 | 29 175.90 | 22 421.95 | 16 713.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 218 922.38 | 227 225.00 | 241 550.00 | 249 575.00 | 249 575.00 |
| Tangible assets total | 218 922.38 | 227 225.00 | 241 550.00 | 249 575.00 | 249 575.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 50 324.78 | 50 359.57 | 51 369.03 | 50 412.97 | 50 558.34 |
| Short term receivables total | 50 324.78 | 50 359.57 | 51 369.03 | 50 412.97 | 50 558.34 |
| Cash and bank deposits | 2 484.92 | 4 502.88 | 5 471.99 | 1 677.78 | 2 102.28 |
| Cash and cash equivalents | 2 484.92 | 4 502.88 | 5 471.99 | 1 677.78 | 2 102.28 |
| Balance sheet total (assets) | 271 732.08 | 282 087.46 | 298 391.03 | 301 665.75 | 302 235.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50 000.00 | 50 000.00 | 50 000.00 | 50 000.00 | 50 000.00 |
| Other reserves | 327.89 | 341.34 | 355.96 | 347.79 | |
| Retained earnings | 86 418.88 | 93 026.71 | 107 768.67 | 122 088.24 | 133 140.49 |
| Profit of the financial year | 15 172.45 | 23 264.86 | 29 175.90 | 22 421.95 | 16 713.47 |
| Shareholders equity total | 151 591.33 | 166 619.47 | 187 285.91 | 194 866.15 | 200 201.75 |
| Non-current loans from credit institutions | 114 730.00 | 110 260.00 | 105 790.00 | 101 320.00 | 96 850.00 |
| Non-current owed to group member | 246.46 | ||||
| Non-current liabilities total | 114 976.46 | 110 260.00 | 105 790.00 | 101 320.00 | 96 850.00 |
| Current loans from credit institutions | 4 470.00 | 4 470.00 | 4 470.00 | 4 470.00 | 4 470.00 |
| Current trade creditors | 90.00 | 130.18 | 273.03 | 115.00 | 115.00 |
| Other non-interest bearing current liabilities | 604.29 | 607.81 | 572.08 | 894.60 | 598.87 |
| Current liabilities total | 5 164.29 | 5 207.99 | 5 315.11 | 5 479.60 | 5 183.87 |
| Balance sheet total (liabilities) | 271 732.08 | 282 087.46 | 298 391.03 | 301 665.75 | 302 235.62 |
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.