Startup Service ApS
CVR number: 40406581
Toggangen 16, 2730 Herlev
admin@startupservice.dk
tel: 50879609
Income statement (kDKK)
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 335.99 | 385.86 | 432.70 | 591.91 |
| Employee benefit expenses | - 236.13 | - 103.02 | -8.52 | -95.55 |
| EBIT | 99.86 | 282.84 | 424.18 | 496.36 |
| Other financial income | 0.43 | |||
| Other financial expenses | -0.68 | -0.81 | -0.17 | |
| Pre-tax profit | 99.19 | 282.02 | 424.01 | 496.79 |
| Income taxes | -21.82 | -62.68 | -93.28 | - 109.30 |
| Net earnings | 77.37 | 219.34 | 330.73 | 387.50 |
Assets (kDKK)
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 52.22 | 92.75 | 147.46 | 175.97 |
| Current amounts owed by group member comp. | 154.23 | 156.74 | 327.74 | |
| Current other receivables | 8.32 | |||
| Short term receivables total | 60.54 | 246.98 | 304.19 | 503.72 |
| Cash and bank deposits | 100.84 | 60.60 | 185.44 | 58.24 |
| Cash and cash equivalents | 100.84 | 60.60 | 185.44 | 58.24 |
| Balance sheet total (assets) | 161.37 | 307.57 | 489.63 | 561.96 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 77.37 | 227.79 | 330.73 | 387.50 |
| Retained earnings | -68.92 | - 219.34 | - 330.73 | - 387.50 |
| Profit of the financial year | 77.37 | 219.34 | 330.73 | 387.50 |
| Shareholders equity total | 125.82 | 267.79 | 370.73 | 427.50 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.86 | |||
| Current owed to participating | 0.34 | 18.69 | 0.27 | |
| Short-term deferred tax liabilities | 22.62 | 76.24 | 105.23 | |
| Other non-interest bearing current liabilities | 35.56 | 16.82 | 13.11 | 28.96 |
| Current liabilities total | 35.56 | 39.78 | 118.90 | 134.46 |
| Balance sheet total (liabilities) | 161.37 | 307.57 | 489.63 | 561.96 |
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.