Azad Demir ApS
CVR number: 40216871
Gemmet 9, 2400 København NV
azad2300@outlook.dk
tel: 81754202
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 23.81 | 529.55 | 468.53 | 248.57 |
Employee benefit expenses | - 483.97 | - 447.47 | - 297.16 | |
EBIT | 23.81 | 45.58 | 21.06 | -48.59 |
Other financial expenses | -0.14 | -0.72 | -0.52 | |
Pre-tax profit | 23.81 | 45.45 | 20.34 | -49.11 |
Income taxes | -5.24 | -10.43 | -4.47 | |
Net earnings | 18.57 | 35.02 | 15.86 | -49.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 70.00 | 70.00 | 70.00 | ||
Intangible assets total | 70.00 | 70.00 | 70.00 | ||
Tangible assets total | |||||
Other receivables | 12.50 | 12.50 | 12.50 | ||
Investments total | 12.50 | 12.50 | 12.50 | ||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 80.28 | 47.73 | |||
Current other receivables | 6.43 | ||||
Current deferred tax assets | 2.19 | ||||
Short term receivables total | 6.43 | 80.28 | 49.92 | ||
Cash and bank deposits | 50.00 | 91.88 | 67.58 | 10.67 | 16.18 |
Cash and cash equivalents | 50.00 | 91.88 | 67.58 | 10.67 | 16.18 |
Balance sheet total (assets) | 50.00 | 98.31 | 150.08 | 173.45 | 148.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | 18.57 | 53.59 | 69.32 | ||
Profit of the financial year | 18.57 | 35.02 | 15.86 | -49.11 | |
Shareholders equity total | 50.00 | 68.57 | 103.59 | 119.45 | 70.21 |
Non-current other liabilities | 24.50 | 36.06 | |||
Non-current deferred tax liabilities | 5.24 | 10.43 | |||
Non-current liabilities total | 29.74 | 46.49 | |||
Current trade creditors | 18.32 | 27.11 | |||
Short-term deferred tax liabilities | 4.47 | ||||
Other non-interest bearing current liabilities | 31.21 | 51.27 | |||
Current liabilities total | 54.00 | 78.38 | |||
Balance sheet total (liabilities) | 50.00 | 98.31 | 150.08 | 173.45 | 148.60 |
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.