CRISK ApS
CVR number: 33035144
Gammel Køge Landevej 55, 2500 Valby
admin@crisksoftware.com
tel: 35144430
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 603.94 | 8 354.65 | 5 109.05 | 1 219.75 | 1 751.90 |
| Employee benefit expenses | - 681.05 | -1 894.30 | -2 388.86 | -1 290.49 | -1 639.39 |
| EBIT | 2 922.89 | 6 460.35 | 2 720.19 | -70.74 | 112.51 |
| Other financial income | 81.71 | 41.11 | 4.68 | ||
| Other financial expenses | -0.26 | -8.36 | -38.54 | 69.05 | 68.01 |
| Pre-tax profit | 3 004.34 | 6 493.10 | 2 686.33 | -1.69 | 180.52 |
| Income taxes | - 665.01 | -1 430.76 | - 591.10 | 13.06 | -51.66 |
| Net earnings | 2 339.33 | 5 062.34 | 2 095.24 | 11.37 | 128.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 24.13 | 24.13 | 24.13 | 24.13 | 14.01 |
| Investments total | 24.13 | 24.13 | 24.13 | 24.13 | 14.01 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 604.19 | 312.99 | 258.34 | 1 565.07 | 1 685.19 |
| Current amounts owed by group member comp. | 1 817.87 | 1 632.60 | |||
| Current other receivables | 98.13 | 258.08 | 303.29 | 153.09 | 97.98 |
| Current deferred tax assets | 147.38 | ||||
| Short term receivables total | 1 702.32 | 571.07 | 561.64 | 3 683.41 | 3 415.77 |
| Cash and bank deposits | 3 428.30 | 10 748.30 | 3 258.78 | 1 283.95 | 1 033.47 |
| Cash and cash equivalents | 3 428.30 | 10 748.30 | 3 258.78 | 1 283.95 | 1 033.47 |
| Balance sheet total (assets) | 5 154.75 | 11 343.50 | 3 844.55 | 4 991.49 | 4 463.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 2 008.98 | 4 348.31 | - 389.35 | 1 977.69 | 1 989.06 |
| Profit of the financial year | 2 339.33 | 5 062.34 | 2 095.24 | 11.37 | 128.86 |
| Shareholders equity total | 4 428.31 | 9 490.65 | 1 785.89 | 2 069.06 | 2 197.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.55 | 49.78 | |||
| Short-term deferred tax liabilities | 651.08 | 1 393.73 | 503.10 | ||
| Other non-interest bearing current liabilities | 75.36 | 455.57 | 252.04 | 968.19 | 525.48 |
| Accruals and deferred income | 1 303.53 | 1 904.46 | 1 739.85 | ||
| Current liabilities total | 726.44 | 1 852.85 | 2 058.67 | 2 922.43 | 2 265.33 |
| Balance sheet total (liabilities) | 5 154.75 | 11 343.50 | 3 844.55 | 4 991.49 | 4 463.25 |
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.