Justlearn ApS
CVR number: 38707264
Ravnholtvænget 3 E, 5230 Odense M
team@justlearn.com
tel: 20874543
https://www.justlearn.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 7.98 | 53.71 | |||
| External services | - 112.25 | -56.31 | |||
| Gross profit | - 104.27 | -2.61 | -10.26 | - 628.33 | 0.16 |
| Employee benefit expenses | -2.90 | -17.65 | -61.58 | -60.33 | |
| EBIT | - 107.17 | -20.26 | -10.26 | - 689.91 | -60.17 |
| Other financial expenses | -0.06 | -0.02 | -13.76 | -56.68 | -13.83 |
| Pre-tax profit | - 107.23 | -20.28 | -24.03 | - 746.59 | -74.01 |
| Net earnings | - 107.23 | -20.28 | -24.03 | - 746.59 | -74.01 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 3.13 | ||||
| Investments total | 3.13 | ||||
| Non-current other receivables | 3.13 | ||||
| Long term receivables total | 3.13 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Short term receivables total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Cash and bank deposits | 30.11 | 26.30 | 53.09 | 106.90 | 64.06 |
| Cash and cash equivalents | 30.11 | 26.30 | 53.09 | 106.90 | 64.06 |
| Balance sheet total (assets) | 32.11 | 28.30 | 58.22 | 112.02 | 66.06 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 51.28 | 51.28 |
| Share premium account | 198.72 | 198.72 | |||
| Retained earnings | - 107.23 | - 127.51 | - 151.53 | - 898.13 | |
| Profit of the financial year | - 107.23 | -20.28 | -24.03 | - 746.59 | -74.01 |
| Shareholders equity total | -57.23 | -77.51 | - 101.53 | - 648.13 | - 722.13 |
| Non-current loans from credit institutions | 621.33 | 643.28 | |||
| Non-current owed to group member | 117.45 | 117.45 | |||
| Non-current liabilities total | 738.78 | 760.73 | |||
| Current trade creditors | 2.18 | 15.00 | 15.00 | ||
| Current owed to participating | 87.16 | 105.81 | |||
| Other non-interest bearing current liabilities | 159.75 | 6.37 | 12.47 | ||
| Current liabilities total | 89.34 | 105.81 | 159.75 | 21.37 | 27.47 |
| Balance sheet total (liabilities) | 32.11 | 28.30 | 58.22 | 112.02 | 66.06 |
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.