HIGHSTAGE A/S
CVR number: 32885187
Birkedommervej 27, 2400 København NV
info@highstage.dk
Highstage.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 328.00 | 2 137.76 | 2 680.04 | 3 992.43 | 5 611.10 |
| Employee benefit expenses | -1 603.21 | -1 700.00 | -1 951.80 | -3 318.76 | -4 096.73 |
| Total depreciation | -23.45 | -23.45 | -23.44 | - 258.73 | - 537.10 |
| EBIT | - 298.66 | 414.31 | 704.80 | 414.95 | 977.28 |
| Other financial income | 33.99 | 18.82 | 14.96 | 5.95 | 34.52 |
| Other financial expenses | -10.22 | -13.63 | -17.57 | -87.49 | -66.96 |
| Pre-tax profit | - 274.89 | 419.49 | 702.18 | 333.41 | 944.83 |
| Income taxes | 51.59 | -93.41 | - 104.89 | -17.13 | - 199.16 |
| Net earnings | - 223.30 | 326.08 | 597.30 | 316.28 | 745.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 665.63 | 1 338.33 | 1 841.40 | ||
| Intangible rights | 142.05 | 169.32 | |||
| Intangible assets total | 665.63 | 1 480.38 | 2 010.72 | ||
| Machinery and equipment | 67.96 | 44.52 | 21.07 | ||
| Tangible assets total | 67.96 | 44.52 | 21.07 | ||
| Other receivables | 71.56 | 25.18 | 44.63 | 51.52 | 55.55 |
| Investments total | 71.56 | 25.18 | 44.63 | 51.52 | 55.55 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 418.97 | 532.71 | 1 160.06 | 1 602.54 | 1 038.75 |
| Current amounts owed by group member comp. | 10.99 | 10.99 | 10.99 | 10.99 | |
| Prepayments and accrued income | 39.52 | 36.72 | 45.05 | 66.67 | 39.71 |
| Current other receivables | 65.75 | 4.79 | 16.54 | 11.15 | 7.41 |
| Current deferred tax assets | 50.82 | 1.09 | 11.00 | 10.00 | |
| Short term receivables total | 575.06 | 586.30 | 1 232.64 | 1 702.36 | 1 106.87 |
| Other current investments | 598.81 | 615.65 | 630.61 | 564.57 | 599.08 |
| Cash and bank deposits | 299.03 | 960.98 | 868.10 | 117.55 | 678.92 |
| Cash and cash equivalents | 897.85 | 1 576.64 | 1 498.70 | 682.12 | 1 278.00 |
| Balance sheet total (assets) | 1 612.44 | 2 232.63 | 3 462.67 | 3 916.38 | 4 451.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 536.00 | 536.00 | 536.00 |
| Other reserves | 519.19 | 1 043.90 | 1 436.29 | ||
| Retained earnings | 276.16 | 52.86 | - 176.25 | - 103.67 | - 179.77 |
| Profit of the financial year | - 223.30 | 326.08 | 597.30 | 316.28 | 745.68 |
| Shareholders equity total | 552.86 | 878.94 | 1 476.23 | 1 792.52 | 2 538.20 |
| Provisions | 111.48 | 128.60 | 327.80 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 11.45 | 53.14 | 37.08 | 26.97 | |
| Advances received | 443.55 | 305.37 | 219.84 | 532.11 | 467.75 |
| Current trade creditors | 20.72 | 25.00 | 25.00 | 27.50 | |
| Current owed to participating | 10.33 | ||||
| Current owed to group member | 183.85 | ||||
| Short-term deferred tax liabilities | 57.24 | ||||
| Other non-interest bearing current liabilities | 410.39 | 970.37 | 1 576.98 | 1 401.07 | 1 062.92 |
| Current liabilities total | 1 059.58 | 1 353.69 | 1 874.96 | 1 995.26 | 1 585.14 |
| Balance sheet total (liabilities) | 1 612.44 | 2 232.63 | 3 462.67 | 3 916.38 | 4 451.14 |
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.