VisualPixels ApS
CVR number: 42654477
Nr. Lindvænget 28, Lind 7400 Herning
gi@visualpixels.dk
tel: 21964935
https://visualpixels.dk/
Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 333.69 | 96.38 |
| Employee benefit expenses | - 145.69 | -38.65 |
| Total depreciation | -50.85 | -55.47 |
| EBIT | 137.16 | 2.26 |
| Other financial expenses | -0.50 | -22.61 |
| Pre-tax profit | 136.66 | -20.35 |
| Income taxes | -35.16 | -0.92 |
| Net earnings | 101.50 | -21.28 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 101.70 | 60.09 |
| Tangible assets total | 101.70 | 60.09 |
| Investments total | ||
| Non-current loans receivable | 20.00 | |
| Long term receivables total | 20.00 | |
| Inventories total | ||
| Current trade debtors | 9.38 | 7.50 |
| Current other receivables | 0.43 | 2.83 |
| Short term receivables total | 9.81 | 10.33 |
| Cash and bank deposits | 108.95 | |
| Cash and cash equivalents | 108.95 | |
| Balance sheet total (assets) | 240.47 | 70.42 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 100.00 | |
| Retained earnings | - 100.00 | 1.50 |
| Profit of the financial year | 101.50 | -21.28 |
| Shareholders equity total | 141.50 | 20.23 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.06 | |
| Current trade creditors | 0.07 | |
| Current owed to participating | 0.40 | 49.17 |
| Short-term deferred tax liabilities | 35.16 | 0.92 |
| Other non-interest bearing current liabilities | 63.34 | 0.03 |
| Current liabilities total | 98.96 | 50.19 |
| Balance sheet total (liabilities) | 240.47 | 70.42 |
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.