SimpleAsThat ApS
CVR number: 37125423
Bregnevej 43, 4000 Roskilde
alex@simpleasthat.dk
tel: 26493544
Income statement (kDKK)
| 2018 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -3.43 | |||
| Gross profit | -3.43 | 70.86 | 72.43 | 279.00 |
| Employee benefit expenses | -50.00 | - 147.00 | ||
| EBIT | -3.43 | 70.86 | 22.43 | 132.01 |
| Other financial income | 109.08 | |||
| Other financial expenses | -0.70 | -0.50 | -6.36 | |
| Reduction non-current investment assets | -31.38 | |||
| Net income from associates (fin.) | -40.00 | 33.71 | ||
| Pre-tax profit | -3.43 | 70.16 | 91.00 | 127.98 |
| Income taxes | -15.88 | -7.92 | -21.51 | |
| Net earnings | -3.43 | 54.27 | 83.08 | 106.47 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | ||||
| Participating interests | 33.71 | ||||
| Other receivables | 7.17 | ||||
| Investments total | 40.00 | 40.88 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 36.25 | ||||
| Current other receivables | 13.50 | ||||
| Short term receivables total | 13.50 | 36.25 | |||
| Other current investments | 49.35 | 30.00 | |||
| Cash and bank deposits | 1.24 | 1.24 | 64.89 | 58.50 | 185.84 |
| Cash and cash equivalents | 1.24 | 1.24 | 64.89 | 107.85 | 215.84 |
| Balance sheet total (assets) | 1.24 | 1.24 | 104.89 | 121.35 | 292.97 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 41.00 | 41.00 |
| Shares repurchased | 70.00 | ||||
| Other reserves | 20.51 | ||||
| Retained earnings | 1.17 | -2.25 | -2.25 | -98.58 | - 106.02 |
| Profit of the financial year | -3.43 | 54.27 | 83.08 | 106.47 | |
| Shareholders equity total | -1.26 | -1.26 | 53.02 | 25.50 | 131.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.49 | 8.00 | 42.60 | ||
| Current owed to participating | 2.49 | 2.49 | 34.16 | 35.53 | |
| Short-term deferred tax liabilities | 16.58 | 8.28 | 29.01 | ||
| Other non-interest bearing current liabilities | 32.79 | 45.41 | 53.85 | ||
| Current liabilities total | 2.49 | 2.49 | 51.87 | 95.85 | 161.00 |
| Balance sheet total (liabilities) | 1.24 | 1.24 | 104.89 | 121.35 | 292.97 |
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.