VG 38 APS
CVR number: 36563214
Rønnevej 16, 5883 Oure
psr@psrrevision.dk
tel: 22798813
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.97 | -2.58 | -1.72 | -2.75 | -2.26 |
| Employee benefit expenses | -74.25 | -33.50 | |||
| EBIT | -83.22 | -36.08 | -1.72 | -2.75 | -2.26 |
| Other financial expenses | -6.37 | -7.69 | -8.31 | -9.15 | -8.41 |
| Pre-tax profit | -89.58 | -43.77 | -10.03 | -11.90 | -10.67 |
| Net earnings | -89.58 | -43.77 | -10.03 | -11.90 | -10.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 33.54 | |||
| Short term receivables total | 33.54 | |||
| Cash and bank deposits | 16.47 | 24.17 | 27.96 | 10.04 |
| Cash and cash equivalents | 16.47 | 24.17 | 27.96 | 10.04 |
| Balance sheet total (assets) | 50.00 | 24.17 | 27.96 | 10.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | - 143.96 | - 233.55 | - 277.31 | - 287.34 | - 299.24 |
| Profit of the financial year | -89.58 | -43.77 | -10.03 | -11.90 | -10.67 |
| Shareholders equity total | - 133.54 | - 177.31 | - 187.34 | - 199.24 | - 209.91 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.69 | ||||
| Current trade creditors | 60.00 | 60.00 | 60.00 | 60.00 | 48.00 |
| Current owed to participating | 113.70 | 131.28 | 149.38 | 143.37 | 153.70 |
| Other non-interest bearing current liabilities | 9.85 | 10.20 | 5.92 | 5.91 | 7.52 |
| Current liabilities total | 183.55 | 201.48 | 215.30 | 209.28 | 209.91 |
| Balance sheet total (liabilities) | 50.00 | 24.17 | 27.96 | 10.04 |
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.