ipari ApS
CVR number: 39515237
Algade 38, 9000 Aalborg
marc@recopat.com
tel: 42454472
www.recopat.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -18.33 | -24.99 | -15.00 | -40.79 | 14.47 |
| Employee benefit expenses | -0.32 | -4.91 | -5.13 | -8.87 | |
| Total depreciation | -13.46 | -8.24 | |||
| EBIT | -18.33 | -25.32 | -19.91 | -59.38 | -2.63 |
| Other financial expenses | -0.21 | -1.87 | -2.94 | -0.06 | |
| Pre-tax profit | -18.54 | -27.19 | -22.85 | -59.44 | -2.63 |
| Income taxes | 3.93 | 5.96 | 5.04 | 13.09 | 0.44 |
| Net earnings | -14.62 | -21.22 | -17.81 | -46.35 | -2.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.94 | 24.71 | |||
| Tangible assets total | 32.94 | 24.71 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 94.38 | 25.11 | 26.95 | 29.45 | |
| Current other receivables | 28.26 | 28.89 | 46.58 | 28.26 | |
| Current deferred tax assets | 3.93 | 9.89 | 5.04 | 13.09 | 0.44 |
| Short term receivables total | 3.93 | 132.53 | 59.04 | 86.62 | 58.15 |
| Cash and bank deposits | 10.29 | 1.97 | 0.67 | 1.63 | 49.62 |
| Cash and cash equivalents | 10.29 | 1.97 | 0.67 | 1.63 | 49.62 |
| Balance sheet total (assets) | 14.22 | 134.50 | 59.70 | 121.20 | 132.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | -30.56 | -45.17 | -66.39 | ||
| Retained earnings | -84.21 | - 130.55 | |||
| Profit of the financial year | -14.62 | -21.22 | -17.81 | -46.35 | -2.19 |
| Shareholders equity total | 4.83 | -16.39 | -34.21 | -80.55 | -82.75 |
| Non-current liabilities total | |||||
| Current owed to participating | 1.88 | 1.66 | |||
| Current owed to group member | 3.14 | 98.51 | 48.91 | 154.87 | 125.78 |
| Other non-interest bearing current liabilities | 6.25 | 52.38 | 45.00 | 45.00 | 87.78 |
| Current liabilities total | 9.39 | 150.90 | 93.91 | 201.75 | 215.22 |
| Balance sheet total (liabilities) | 14.22 | 134.50 | 59.70 | 121.20 | 132.48 |
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.