Startup Service ApS
CVR number: 40406581
Toggangen 16, 2730 Herlev
admin@startupservice.dk
tel: 50879609
Income statement (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 133.10 | 335.99 | 385.86 | 432.70 |
| Employee benefit expenses | - 236.13 | - 103.02 | -8.52 | |
| EBIT | 133.10 | 99.86 | 282.84 | 424.18 |
| Other financial expenses | -0.04 | -0.68 | -0.81 | -0.17 |
| Pre-tax profit | 133.01 | 99.19 | 282.02 | 424.01 |
| Income taxes | -29.26 | -21.82 | -62.68 | -93.28 |
| Net earnings | 103.75 | 77.37 | 219.34 | 330.73 |
Assets (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 75.69 | 52.22 | 92.75 | 147.46 |
| Current amounts owed by group member comp. | 154.23 | 156.74 | ||
| Current other receivables | 20.00 | 8.32 | ||
| Short term receivables total | 95.69 | 60.54 | 246.98 | 304.19 |
| Cash and bank deposits | 59.20 | 100.84 | 60.60 | 185.44 |
| Cash and cash equivalents | 59.20 | 100.84 | 60.60 | 185.44 |
| Balance sheet total (assets) | 154.89 | 161.37 | 307.57 | 489.63 |
Equity and liabilities (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 0.01 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 55.30 | 77.37 | 227.79 | 330.73 |
| Other reserves | 40.00 | |||
| Retained earnings | -95.30 | -68.92 | - 219.34 | - 330.73 |
| Profit of the financial year | 103.75 | 77.37 | 219.34 | 330.73 |
| Shareholders equity total | 103.75 | 125.82 | 267.79 | 370.73 |
| Non-current deferred tax liabilities | 29.26 | |||
| Non-current liabilities total | 29.26 | |||
| Current trade creditors | 3.07 | 10.86 | ||
| Current owed to participating | 0.34 | 18.69 | ||
| Short-term deferred tax liabilities | 22.62 | 76.24 | ||
| Other non-interest bearing current liabilities | 18.81 | 35.56 | 16.82 | 13.11 |
| Current liabilities total | 21.88 | 35.56 | 39.78 | 118.90 |
| Balance sheet total (liabilities) | 154.89 | 161.37 | 307.57 | 489.63 |
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.