Notorious Panda ApS
CVR number: 40628398
Tingmosen 6 C, 3500 Værløse
christianbfrederiksen@gmail.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 377.71 | 161.19 | 513.07 | 553.74 | 336.10 |
| Employee benefit expenses | - 368.56 | - 181.77 | - 474.07 | - 575.63 | - 399.76 |
| EBIT | 9.16 | -20.58 | 39.00 | -21.89 | -63.66 |
| Other financial income | 0.08 | ||||
| Other financial expenses | -0.43 | -0.59 | -0.86 | -0.19 | -0.04 |
| Pre-tax profit | 8.72 | -21.17 | 38.14 | -22.08 | -63.62 |
| Income taxes | -2.51 | 4.54 | -8.57 | 4.86 | 13.76 |
| Net earnings | 6.22 | -16.62 | 29.57 | -17.22 | -49.86 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 66.09 | 75.51 | 140.32 | ||
| Current other receivables | 0.06 | 0.15 | 83.12 | ||
| Current deferred tax assets | 4.54 | 4.86 | 18.62 | ||
| Short term receivables total | 0.06 | 4.69 | 66.09 | 163.48 | 158.93 |
| Cash and bank deposits | 113.43 | 77.67 | 115.15 | 34.12 | 32.52 |
| Cash and cash equivalents | 113.43 | 77.67 | 115.15 | 34.12 | 32.52 |
| Balance sheet total (assets) | 113.49 | 82.36 | 181.24 | 197.60 | 191.45 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 6.22 | -10.41 | 19.16 | 1.94 | |
| Profit of the financial year | 6.22 | -16.62 | 29.57 | -17.22 | -49.86 |
| Shareholders equity total | 46.22 | 29.59 | 59.16 | 41.94 | -7.92 |
| Non-current liabilities total | |||||
| Advances received | 63.40 | ||||
| Short-term deferred tax liabilities | 2.51 | 4.03 | |||
| Other non-interest bearing current liabilities | 64.77 | 52.77 | 118.05 | 155.66 | 135.98 |
| Current liabilities total | 67.27 | 52.77 | 122.08 | 155.66 | 199.38 |
| Balance sheet total (liabilities) | 113.49 | 82.36 | 181.24 | 197.60 | 191.45 |
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.