Food Story ApS
CVR number: 40252010
Aabenraavej 13, 6100 Haderslev
info@food-story.dk
tel: 31376805
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 227.83 | 259.37 | 426.51 | 5 394.19 | 771.13 |
| Employee benefit expenses | - 174.84 | - 318.36 | - 493.20 | -2 423.42 | -1 831.09 |
| Total depreciation | -36.40 | -56.69 | - 141.64 | - 250.20 | |
| EBIT | 52.99 | -95.39 | - 123.38 | 2 829.12 | -1 310.15 |
| Other financial income | 0.05 | 0.40 | 0.16 | ||
| Other financial expenses | -3.07 | -3.59 | -4.64 | -77.50 | -8.22 |
| Pre-tax profit | 49.92 | -98.93 | - 127.62 | 2 751.63 | -1 318.21 |
| Income taxes | -11.73 | 20.83 | -20.83 | - 576.88 | 38.91 |
| Net earnings | 38.19 | -78.10 | - 148.46 | 2 174.74 | -1 279.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 42.19 | 33.11 | 293.81 | 222.93 | |
| Machinery and equipment | 150.51 | 222.90 | 352.36 | 173.04 | |
| Tangible assets total | 192.70 | 256.00 | 646.17 | 395.97 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 20.00 | 20.00 | 595.00 | 770.00 | |
| Advance payments | 11.41 | ||||
| Inventories total | 31.41 | 20.00 | 595.00 | 770.00 | |
| Current trade debtors | 119.67 | 61.36 | 88.65 | 559.47 | 417.06 |
| Prepayments and accrued income | 179.37 | ||||
| Current other receivables | 83.67 | 76.14 | 148.88 | 270.86 | |
| Current deferred tax assets | 20.83 | ||||
| Short term receivables total | 299.04 | 165.86 | 164.79 | 708.36 | 687.92 |
| Cash and bank deposits | 130.70 | 49.43 | 178.36 | 1 338.21 | 551.63 |
| Cash and cash equivalents | 130.70 | 49.43 | 178.36 | 1 338.21 | 551.63 |
| Balance sheet total (assets) | 429.74 | 439.40 | 619.15 | 3 287.73 | 2 405.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2.00 | 2.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 9.55 | ||||
| Retained earnings | -9.55 | 38.20 | -39.91 | - 188.36 | 1 986.38 |
| Profit of the financial year | 38.19 | -78.10 | - 148.46 | 2 174.74 | -1 279.31 |
| Shareholders equity total | 40.19 | -37.91 | - 148.36 | 2 026.38 | 747.07 |
| Provisions | 38.91 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 144.73 | 291.73 | 399.72 | 338.91 | 768.18 |
| Current owed to participating | 127.11 | 64.17 | 78.33 | 10.90 | 8.60 |
| Short-term deferred tax liabilities | 11.72 | 11.73 | 11.73 | 572.30 | |
| Other non-interest bearing current liabilities | 105.99 | 109.68 | 277.74 | 300.34 | 881.66 |
| Current liabilities total | 389.55 | 477.30 | 767.52 | 1 222.45 | 1 658.44 |
| Balance sheet total (liabilities) | 429.74 | 439.40 | 619.15 | 3 287.73 | 2 405.51 |
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.