Madpakken.dk IVS
CVR number: 37579823
Mileparken 18, 2740 Skovlunde
emma_amira@hotmail.com
tel: 22260315
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 312.42 | 312.42 | 234.23 | 96.44 |
| Employee benefit expenses | - 440.90 | - 440.90 | - 306.69 | - 227.04 |
| Total depreciation | -72.00 | -72.00 | -48.00 | -48.00 |
| EBIT | - 200.47 | - 200.47 | - 120.46 | - 178.60 |
| Other financial expenses | -0.08 | -0.03 | ||
| Pre-tax profit | - 200.47 | - 200.47 | - 120.54 | - 178.63 |
| Net earnings | - 200.47 | - 200.47 | - 120.54 | - 178.63 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 168.00 | 168.00 | 120.00 | 72.00 |
| Tangible assets total | 168.00 | 168.00 | 120.00 | 72.00 |
| Other receivables | 21.84 | 21.84 | 21.84 | 21.84 |
| Investments total | 21.84 | 21.84 | 21.84 | 21.84 |
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 18.16 | 18.16 | 12.79 | 9.56 |
| Cash and cash equivalents | 18.16 | 18.16 | 12.79 | 9.56 |
| Balance sheet total (assets) | 208.00 | 208.00 | 154.63 | 103.40 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | - 200.47 | - 321.01 | ||
| Profit of the financial year | - 200.47 | - 200.47 | - 120.54 | - 178.63 |
| Shareholders equity total | - 200.47 | - 200.47 | - 321.01 | - 499.63 |
| Non-current owed to group member | 376.63 | 376.63 | 389.98 | 384.81 |
| Non-current liabilities total | 376.63 | 376.63 | 389.98 | 384.81 |
| Current trade creditors | 8.89 | 8.89 | 3.00 | 3.00 |
| Current owed to group member | 50.00 | 201.65 | ||
| Other non-interest bearing current liabilities | 22.95 | 22.95 | 32.65 | 13.58 |
| Current liabilities total | 31.84 | 31.84 | 85.65 | 218.23 |
| Balance sheet total (liabilities) | 208.00 | 208.00 | 154.63 | 103.40 |
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.