Full Spectrum Innovation ApS
CVR number: 39059320
Fruebjergvej 3, 2100 København Ø
alex@fullspectruminnovation.com
tel: 52248633
https://fullspectruminnovation.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 497.33 | 1 477.03 | 863.18 | 1 602.78 | - 136.68 |
| EBIT | 497.33 | 1 477.03 | 863.18 | 1 602.78 | - 136.68 |
| Other financial income | 9.05 | 26.62 | 11.01 | 1.95 | |
| Other financial expenses | -16.90 | -18.76 | -27.64 | -13.73 | -2.14 |
| Pre-tax profit | 480.43 | 1 467.32 | 862.16 | 1 600.07 | - 136.87 |
| Income taxes | - 105.68 | - 322.81 | - 190.57 | - 352.65 | 30.11 |
| Net earnings | 374.75 | 1 144.52 | 671.59 | 1 247.41 | - 106.76 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 6.00 | 6.14 | 6.14 | 6.74 | |
| Investments total | 6.00 | 6.14 | 6.14 | 6.74 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 230.61 | 605.64 | 277.45 | 193.62 | |
| Current other receivables | 11.28 | 46.40 | 11.26 | 1.37 | 12.83 |
| Current deferred tax assets | 40.11 | ||||
| Short term receivables total | 241.89 | 652.03 | 288.71 | 194.99 | 52.94 |
| Cash and bank deposits | 271.15 | 1 235.07 | 651.41 | 1 457.25 | 126.20 |
| Cash and cash equivalents | 271.15 | 1 235.07 | 651.41 | 1 457.25 | 126.20 |
| Balance sheet total (assets) | 519.04 | 1 893.25 | 946.26 | 1 658.97 | 179.14 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 479.40 | 1 743.59 | |||
| Other reserves | -1 479.40 | - 671.59 | |||
| Retained earnings | -39.87 | 334.88 | -1 072.00 | 175.42 | |
| Profit of the financial year | 374.75 | 1 144.52 | 671.59 | 1 247.41 | - 106.76 |
| Shareholders equity total | 384.88 | 1 529.40 | 721.59 | 1 297.42 | 118.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.33 | 10.00 | 10.31 | 25.88 |
| Current owed to group member | 28.93 | 30.09 | 31.30 | 32.55 | 33.86 |
| Short-term deferred tax liabilities | 94.62 | 322.81 | 182.68 | 318.00 | |
| Other non-interest bearing current liabilities | 0.61 | 0.63 | 0.68 | 0.69 | 0.74 |
| Current liabilities total | 134.16 | 363.85 | 224.67 | 361.55 | 60.49 |
| Balance sheet total (liabilities) | 519.04 | 1 893.25 | 946.26 | 1 658.97 | 179.14 |
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.