Fit og Sund Brædstrup ApS
CVR number: 39020777
Søndergade 11, 8740 Brædstrup
bradstrup@fitogsund.dk
tel: 75753077
www.fitogsund.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 692.00 | 767.00 | 776.00 | 301.00 | 416.96 |
| Employee benefit expenses | - 827.00 | - 500.00 | - 549.00 | - 293.00 | - 313.98 |
| Total depreciation | -5.00 | -20.00 | -25.04 | ||
| EBIT | - 135.00 | 267.00 | 222.00 | -12.00 | 77.93 |
| Other financial expenses | -30.00 | -34.00 | -28.00 | -19.00 | -25.23 |
| Pre-tax profit | - 165.00 | 233.00 | 194.00 | -31.00 | 52.71 |
| Net earnings | - 165.00 | 233.00 | 194.00 | -31.00 | 52.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 56.00 | 36.00 | 48.64 | ||
| Tangible assets total | 56.00 | 36.00 | 48.64 | ||
| Other receivables | 48.00 | 37.00 | |||
| Investments total | 48.00 | 37.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 14.00 | 14.00 | 10.48 | ||
| Inventories total | 14.00 | 14.00 | 10.48 | ||
| Current trade debtors | 275.00 | 243.00 | 2.00 | 92.00 | 85.48 |
| Prepayments and accrued income | 2.00 | 1.00 | 17.00 | 21.62 | |
| Current other receivables | 125.00 | 227.00 | 22.00 | ||
| Short term receivables total | 277.00 | 368.00 | 230.00 | 131.00 | 107.10 |
| Cash and bank deposits | 3.00 | 2.00 | 2.00 | 15.44 | |
| Cash and cash equivalents | 3.00 | 2.00 | 2.00 | 15.44 | |
| Balance sheet total (assets) | 325.00 | 408.00 | 302.00 | 183.00 | 181.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Retained earnings | - 941.00 | -1 107.00 | - 874.00 | - 680.00 | - 710.93 |
| Profit of the financial year | - 165.00 | 233.00 | 194.00 | -31.00 | 52.71 |
| Shareholders equity total | - 856.00 | - 624.00 | - 430.00 | - 461.00 | - 408.23 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 511.00 | 354.00 | 405.00 | 475.00 | 444.56 |
| Current trade creditors | 30.00 | 32.00 | 32.00 | 32.00 | 31.50 |
| Other non-interest bearing current liabilities | 640.00 | 646.00 | 295.00 | 137.00 | 113.82 |
| Current liabilities total | 1 181.00 | 1 032.00 | 732.00 | 644.00 | 589.88 |
| Balance sheet total (liabilities) | 325.00 | 408.00 | 302.00 | 183.00 | 181.66 |
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.