Solusi INT ApS
CVR number: 38330039
Gammel Kongevej 167 A, 1850 Frederiksberg C
tel: 70226644
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.00 | -7.00 | -5.00 | -12.57 | -11.40 |
| Gross profit | -7.00 | -7.00 | -5.00 | -12.57 | -11.40 |
| EBIT | -7.00 | -7.00 | -5.00 | -12.57 | -11.40 |
| Other financial expenses | -1.00 | -2.84 | -0.19 | -0.26 | |
| Pre-tax profit | -7.00 | -8.00 | -7.84 | -12.77 | -11.66 |
| Net earnings | -7.00 | -8.00 | -7.84 | -12.77 | -11.66 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.00 | 2.00 | 0.12 | 0.12 | 0.12 |
| Short term receivables total | 1.00 | 2.00 | 0.12 | 0.12 | 0.12 |
| Cash and bank deposits | 45.00 | 36.00 | 29.81 | 27.69 | 25.11 |
| Cash and cash equivalents | 45.00 | 36.00 | 29.81 | 27.69 | 25.11 |
| Balance sheet total (assets) | 46.00 | 38.00 | 29.93 | 27.81 | 25.23 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -7.00 | -15.23 | -23.07 | -35.84 | |
| Profit of the financial year | -7.00 | -8.00 | -7.84 | -12.77 | -11.66 |
| Shareholders equity total | 43.00 | 35.00 | 26.93 | 14.16 | 2.50 |
| Non-current liabilities total | |||||
| Current owed to participating | 8.65 | 17.73 | |||
| Other non-interest bearing current liabilities | 3.00 | 3.00 | 3.00 | 5.00 | 5.00 |
| Current liabilities total | 3.00 | 3.00 | 3.00 | 13.65 | 22.73 |
| Balance sheet total (liabilities) | 46.00 | 38.00 | 29.93 | 27.81 | 25.23 |
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.