Grumdesign ApS
CVR number: 16211281
Østerbrogade 50, 2100 København Ø
grumdesign@gmail.com
tel: 40444472
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Costs of manufacturing | -1.00 | ||||
| Gross profit | -79.00 | 267.00 | 387.93 | 271.64 | 283.33 |
| Employee benefit expenses | - 107.00 | -99.00 | - 108.00 | - 109.76 | - 112.65 |
| Total depreciation | -9.00 | ||||
| EBIT | - 195.00 | 168.00 | 279.93 | 161.88 | 170.67 |
| Other financial income | 1.15 | 2.03 | |||
| Other financial expenses | -74.00 | -1.00 | -2.66 | -7.23 | -8.75 |
| Pre-tax profit | - 195.00 | 167.00 | 277.27 | 155.80 | 163.95 |
| Income taxes | -75.00 | -7.78 | -34.95 | -36.01 | |
| Net earnings | - 270.00 | 167.00 | 269.48 | 120.85 | 127.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 0.90 | |||
| Current other receivables | 4.00 | 45.06 | ||
| Short term receivables total | 4.00 | 0.90 | 45.06 | |
| Cash and bank deposits | 174.00 | 414.33 | 503.68 | 489.55 |
| Cash and cash equivalents | 174.00 | 414.33 | 503.68 | 489.55 |
| Balance sheet total (assets) | 178.00 | 415.23 | 503.68 | 534.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 70.00 | - 200.00 | -87.63 | 126.85 | 192.70 |
| Profit of the financial year | - 270.00 | 167.00 | 269.48 | 120.85 | 127.94 |
| Shareholders equity total | 167.00 | 381.85 | 447.70 | 520.64 | |
| Non-current liabilities total | |||||
| Current trade creditors | 7.00 | 8.00 | 8.20 | 8.20 | |
| Current owed to participating | 1.25 | 1.25 | |||
| Other non-interest bearing current liabilities | 4.00 | 25.38 | 46.53 | 4.51 | |
| Current liabilities total | 11.00 | 33.38 | 55.98 | 13.96 | |
| Balance sheet total (liabilities) | 178.00 | 415.23 | 503.68 | 534.60 |
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.