Simulated Designs ApS
CVR number: 42518077
Jacob Hansens Vej 145, Hjallese 5260 Odense S
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -23.46 | 126.28 | 206.45 |
| Employee benefit expenses | - 225.23 | ||
| EBIT | -23.46 | 126.28 | -18.78 |
| Other financial income | 1.00 | ||
| Other financial expenses | -0.67 | -1.78 | -0.54 |
| Pre-tax profit | -24.13 | 124.51 | -18.32 |
| Income taxes | -22.62 | ||
| Net earnings | -24.13 | 101.89 | -18.32 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.91 | 9.17 | 10.25 |
| Current deferred tax assets | 10.36 | ||
| Short term receivables total | 0.91 | 9.17 | 20.61 |
| Cash and bank deposits | 16.43 | 142.81 | 28.79 |
| Cash and cash equivalents | 16.43 | 142.81 | 28.79 |
| Balance sheet total (assets) | 17.33 | 151.98 | 49.40 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 58.90 | ||
| Retained earnings | -83.03 | 18.86 | |
| Profit of the financial year | -24.13 | 101.89 | -18.32 |
| Shareholders equity total | 15.88 | 117.76 | 40.54 |
| Non-current liabilities total | |||
| Current trade creditors | 1.46 | 10.60 | 1.83 |
| Current owed to participating | 0.62 | ||
| Short-term deferred tax liabilities | 23.61 | ||
| Other non-interest bearing current liabilities | 6.40 | ||
| Current liabilities total | 1.46 | 34.21 | 8.86 |
| Balance sheet total (liabilities) | 17.33 | 151.98 | 49.40 |
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.