Marbella21 ApS
CVR number: 38457152
Amaliegade 6, 1256 København K
info@marbella21.com
tel: 60192193
marbella21.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 926.13 | 930.13 | 1 076.49 | 1 512.26 | -1 724.48 |
| EBIT | 926.13 | 930.13 | 1 076.49 | 1 512.26 | -1 724.48 |
| Other financial income | 1.02 | ||||
| Other financial expenses | -11.12 | -13.94 | -11.48 | -10.74 | -16.24 |
| Pre-tax profit | 915.01 | 917.22 | 1 065.02 | 1 501.51 | -1 740.72 |
| Income taxes | - 206.27 | - 206.81 | - 236.43 | - 334.99 | -71.06 |
| Net earnings | 708.74 | 710.41 | 828.59 | 1 166.53 | -1 811.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 842.97 | 55.59 | 513.83 | 527.11 | |
| Current other receivables | 25.00 | 676.92 | 97.66 | 290.34 | 290.34 |
| Current deferred tax assets | 71.06 | 71.06 | |||
| Short term receivables total | 867.97 | 732.52 | 682.54 | 888.51 | 290.34 |
| Cash and bank deposits | 219.41 | 263.44 | 1 263.43 | 1 484.03 | 4.67 |
| Cash and cash equivalents | 219.41 | 263.44 | 1 263.43 | 1 484.03 | 4.67 |
| Balance sheet total (assets) | 1 087.39 | 995.96 | 1 945.97 | 2 372.54 | 295.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 1 601.40 | 700.00 | ||
| Retained earnings | - 500.00 | 8.74 | -1 080.53 | - 951.94 | 214.59 |
| Profit of the financial year | 708.74 | 710.41 | 828.59 | 1 166.53 | -1 811.78 |
| Shareholders equity total | 758.74 | 769.15 | 1 399.46 | 964.59 | -1 547.20 |
| Provisions | 142.94 | 113.04 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 25.00 | 250.89 | 390.17 | ||
| Current owed to participating | 1.64 | 5.72 | |||
| Current owed to group member | 610.85 | ||||
| Short-term deferred tax liabilities | 206.27 | 63.87 | 85.47 | 374.03 | |
| Other non-interest bearing current liabilities | 122.38 | 20.00 | 323.00 | 781.40 | 835.46 |
| Current liabilities total | 328.65 | 83.87 | 433.47 | 1 407.96 | 1 842.21 |
| Balance sheet total (liabilities) | 1 087.39 | 995.96 | 1 945.97 | 2 372.54 | 295.01 |
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.