PHIDEAS ApS
CVR number: 30691806
Tesdorpfsvej 12, 5000 Odense C
jonasgraversen@gmail.com
tel: 21733311
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -3.16 | -5.15 | -4.32 | ||
| Gross profit | -3.16 | -5.15 | -4.32 | -0.15 | |
| EBIT | -3.16 | -5.15 | -4.32 | -0.15 | |
| Reduction non-current investment assets | -35.29 | ||||
| Net income from associates (fin.) | 11.70 | ||||
| Pre-tax profit | -3.16 | -5.15 | -4.32 | -0.15 | -23.59 |
| Net earnings | -3.16 | -5.15 | -4.32 | -0.15 | -23.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 55.29 | 80.29 | 87.79 | 97.79 | 62.50 |
| Long term receivables total | 55.29 | 80.29 | 87.79 | 97.79 | 62.50 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 0.15 | 0.00 | 0.68 | 0.53 | 11.87 |
| Cash and cash equivalents | 0.15 | 0.00 | 0.68 | 0.53 | 11.87 |
| Balance sheet total (assets) | 55.44 | 80.29 | 88.47 | 98.31 | 74.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 156.32 | - 159.48 | - 164.64 | - 168.96 | - 169.47 |
| Profit of the financial year | -3.16 | -5.15 | -4.32 | -0.15 | -23.59 |
| Shareholders equity total | -34.48 | -39.64 | -43.96 | -44.11 | -68.05 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 89.93 | 119.92 | 132.42 | 142.42 | 142.42 |
| Current liabilities total | 89.93 | 119.92 | 132.42 | 142.42 | 142.42 |
| Balance sheet total (liabilities) | 55.44 | 80.29 | 88.47 | 98.31 | 74.37 |
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.