Stinne Marie Wilhelmsen ApS
CVR number: 38499505
Heimdalsgade 37 A, 2200 København N
stinnewilhelmsen@gmail.com
tel: 53889099
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.13 | -5.42 | -17.61 | ||
| Employee benefit expenses | -34.00 | ||||
| EBIT | -3.13 | 4.20 | 65.31 | -39.42 | -17.61 |
| Other financial income | 0.69 | ||||
| Other financial expenses | -0.32 | -5.12 | -0.51 | ||
| Reduction non-current investment assets | -0.00 | ||||
| Pre-tax profit | -3.13 | 4.20 | 64.99 | -44.55 | -17.43 |
| Income taxes | 0.45 | -14.33 | -0.60 | ||
| Net earnings | -3.13 | 4.65 | 50.65 | -45.14 | -17.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 0.00 | ||||
| Long term receivables total | 0.00 | ||||
| Inventories total | |||||
| Current trade debtors | 39.38 | ||||
| Current owed by particip. interest comp. | 24.75 | ||||
| Current other receivables | 4.04 | ||||
| Current deferred tax assets | 0.45 | 2.00 | |||
| Short term receivables total | 0.45 | 43.41 | 24.75 | 2.00 | |
| Cash and bank deposits | 8.33 | 8.33 | 27.62 | 9.05 | 11.51 |
| Cash and cash equivalents | 8.33 | 8.33 | 27.62 | 9.05 | 11.51 |
| Balance sheet total (assets) | 8.34 | 8.79 | 71.03 | 33.81 | 13.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.13 | -6.25 | -41.60 | 9.05 | -36.09 |
| Profit of the financial year | -3.13 | 4.65 | 50.65 | -45.14 | -17.43 |
| Shareholders equity total | -6.25 | -1.60 | 49.05 | 3.91 | -13.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.13 | 6.88 | 7.50 | 7.90 | |
| Short-term deferred tax liabilities | 13.88 | ||||
| Other non-interest bearing current liabilities | 11.46 | 3.51 | 0.59 | 29.90 | 19.12 |
| Current liabilities total | 14.58 | 10.39 | 21.98 | 29.90 | 27.02 |
| Balance sheet total (liabilities) | 8.34 | 8.79 | 71.03 | 33.81 | 13.51 |
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.