September Group ApS
CVR number: 40328319
Lille Strandstræde 14 A, 1254 København K
sfn@popseco.com
tel: 22510707
www.popseco.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -33.18 | -66.61 | - 644.37 | - 305.15 | - 642.92 |
| Total depreciation | -1.08 | ||||
| EBIT | -33.18 | -66.61 | - 644.37 | - 305.15 | - 644.00 |
| Other financial income | -2.88 | 0.10 | 0.76 | ||
| Other financial expenses | -16.98 | -32.73 | - 103.14 | ||
| Pre-tax profit | -33.18 | -66.61 | - 664.23 | - 337.77 | - 746.38 |
| Income taxes | -2.61 | ||||
| Net earnings | -33.18 | -66.61 | - 664.23 | - 337.77 | - 748.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 63.72 | ||||
| Tangible assets total | 63.72 | ||||
| Investments total | |||||
| Non-current loans receivable | 4.00 | ||||
| Long term receivables total | 4.00 | ||||
| Finished products/goods | 103.68 | 198.82 | |||
| Inventories total | 103.68 | 198.82 | |||
| Current trade debtors | 4.00 | 1.44 | |||
| Current amounts owed by group member comp. | 6.67 | 14.00 | |||
| Prepayments and accrued income | 25.91 | 3.80 | |||
| Current other receivables | 3.91 | 4.14 | 22.54 | 88.91 | 21.08 |
| Short term receivables total | 3.91 | 8.14 | 23.98 | 121.48 | 38.88 |
| Cash and bank deposits | 13.59 | 37.31 | 0.91 | ||
| Cash and cash equivalents | 13.59 | 37.31 | 0.91 | ||
| Balance sheet total (assets) | 17.50 | 45.45 | 127.66 | 125.48 | 302.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -33.18 | -99.78 | - 764.02 | -1 101.79 | |
| Profit of the financial year | -33.18 | -66.61 | - 664.23 | - 337.77 | - 748.99 |
| Shareholders equity total | -33.18 | -99.78 | - 724.02 | -1 061.79 | -1 810.79 |
| Provisions | 2.61 | ||||
| Non-current other liabilities | 50.68 | 190.93 | |||
| Non-current liabilities total | 50.68 | 190.93 | |||
| Current loans from credit institutions | 167.65 | 183.22 | 204.02 | ||
| Current trade creditors | 40.27 | 97.44 | 136.69 | ||
| Current owed to participating | 145.23 | 643.76 | 906.61 | 1 578.86 | |
| Other non-interest bearing current liabilities | -0.00 | 0.00 | -0.00 | ||
| Current liabilities total | 145.23 | 851.68 | 1 187.28 | 1 919.57 | |
| Balance sheet total (liabilities) | 17.50 | 45.45 | 127.66 | 125.48 | 302.32 |
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.