Simba Automation APS
CVR number: 39504065
Generatorvej 7, 2860 Søborg
V.CMA@Hotmail.com
tel: 40510735
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 123.42 | 25.16 | 1 064.04 | 8 224.85 | 7 390.02 |
| Employee benefit expenses | -55.80 | -1 369.28 | -9 262.94 | -7 305.54 | |
| Total depreciation | -50.51 | - 188.33 | - 188.33 | ||
| EBIT | 67.62 | 25.16 | - 355.75 | -1 226.42 | - 103.86 |
| Other financial income | 0.10 | ||||
| Other financial expenses | -2.44 | -4.26 | -3.54 | -5.79 | -43.48 |
| Pre-tax profit | 65.18 | 20.91 | - 359.29 | -1 232.21 | - 147.23 |
| Income taxes | -14.32 | -10.62 | 78.05 | 265.55 | 16.48 |
| Net earnings | 50.86 | 10.28 | - 281.24 | - 966.66 | - 130.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 313.15 | 702.82 | 514.49 | ||
| Tangible assets total | 313.15 | 702.82 | 514.49 | ||
| Other receivables | 9.00 | ||||
| Investments total | 9.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 193.64 | 1 423.02 | 1 878.92 | ||
| Current other receivables | 70.00 | 83.58 | 43.58 | 57.23 | 13.65 |
| Current deferred tax assets | 86.94 | 270.91 | 10.14 | ||
| Short term receivables total | 70.00 | 83.58 | 1 324.17 | 1 751.15 | 1 902.71 |
| Cash and bank deposits | 9.17 | 4.49 | 90.03 | 102.34 | 10.27 |
| Cash and cash equivalents | 9.17 | 4.49 | 90.03 | 102.34 | 10.27 |
| Balance sheet total (assets) | 88.17 | 88.08 | 1 727.34 | 2 556.32 | 2 427.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | 40.00 | |||
| Retained earnings | -40.00 | 10.86 | 621.14 | 339.90 | - 626.76 |
| Profit of the financial year | 50.86 | 10.28 | - 281.24 | - 966.66 | - 130.75 |
| Shareholders equity total | 50.86 | 61.14 | 379.90 | - 586.76 | - 717.51 |
| Provisions | 8.89 | 14.25 | 7.91 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 18.20 | 15.26 | 8.13 | 8.13 | 8.13 |
| Current owed to group member | 798.65 | 755.76 | 755.76 | ||
| Short-term deferred tax liabilities | 14.32 | 4.60 | |||
| Other non-interest bearing current liabilities | 4.78 | 7.07 | 531.78 | 2 364.95 | 2 373.19 |
| Current liabilities total | 37.31 | 26.93 | 1 338.55 | 3 128.83 | 3 137.07 |
| Balance sheet total (liabilities) | 88.17 | 88.08 | 1 727.34 | 2 556.32 | 2 427.47 |
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.