POC ApS
CVR number: 28282567
Hejrevang 24, 3450 Allerød
info@spejdergear.dk
tel: 36466900
www.spejdergear.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 632.00 | 1 698.00 | 1 487.00 | - 162.00 | 1 148.57 |
| Employee benefit expenses | - 820.00 | - 760.00 | -1 055.00 | - 831.00 | - 564.61 |
| Total depreciation | -3.00 | -3.00 | -3.00 | -2.00 | |
| EBIT | - 191.00 | 935.00 | 429.00 | - 995.00 | 583.96 |
| Other financial income | 3.00 | 1.00 | 0.65 | ||
| Other financial expenses | -46.00 | -56.00 | -84.00 | -79.00 | - 148.02 |
| Pre-tax profit | - 237.00 | 879.00 | 348.00 | -1 073.00 | 436.60 |
| Income taxes | -1.00 | -90.00 | -92.00 | ||
| Net earnings | - 238.00 | 789.00 | 256.00 | -1 073.00 | 436.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 9.00 | 6.00 | 3.00 | ||
| Tangible assets total | 9.00 | 6.00 | 3.00 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 082.00 | 1 735.00 | 2 522.00 | 977.00 | 1 600.44 |
| Inventories total | 1 082.00 | 1 735.00 | 2 522.00 | 977.00 | 1 600.44 |
| Current trade debtors | 32.00 | 27.00 | 81.00 | 61.00 | 45.40 |
| Current amounts owed by group member comp. | 2.00 | 12.00 | 96.26 | ||
| Current other receivables | 72.00 | 72.00 | 72.00 | 72.00 | 173.51 |
| Short term receivables total | 106.00 | 111.00 | 153.00 | 133.00 | 315.16 |
| Cash and bank deposits | 16.00 | 8.00 | 12.00 | 48.00 | 0.04 |
| Cash and cash equivalents | 16.00 | 8.00 | 12.00 | 48.00 | 0.04 |
| Balance sheet total (assets) | 1 213.00 | 1 860.00 | 2 690.00 | 1 158.00 | 1 915.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 70.00 | ||||
| Retained earnings | 13.00 | - 296.00 | 493.00 | 749.00 | - 323.97 |
| Profit of the financial year | - 238.00 | 789.00 | 256.00 | -1 073.00 | 436.60 |
| Shareholders equity total | - 100.00 | 688.00 | 874.00 | - 199.00 | 237.63 |
| Non-current loans from credit institutions | 198.48 | ||||
| Non-current liabilities total | 198.48 | ||||
| Current loans from credit institutions | 450.00 | 298.00 | 179.00 | 469.00 | 525.30 |
| Current trade creditors | 325.00 | 36.00 | 511.00 | 275.00 | 411.48 |
| Current owed to group member | 3.00 | 29.00 | |||
| Short-term deferred tax liabilities | 90.00 | 92.00 | |||
| Other non-interest bearing current liabilities | 538.00 | 748.00 | 1 031.00 | 584.00 | 542.75 |
| Current liabilities total | 1 313.00 | 1 172.00 | 1 816.00 | 1 357.00 | 1 479.53 |
| Balance sheet total (liabilities) | 1 213.00 | 1 860.00 | 2 690.00 | 1 158.00 | 1 915.64 |
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.