Harpyie ApS — Credit Rating and Financial Key Figures
CVR number: 39848759
Gammel Kongevej 115, 1850 Frederiksberg C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 7.64 | ||||
External services | -50.78 | ||||
Gross profit | -43.13 | 11.76 | 135.16 | 37.69 | - 145.53 |
Total depreciation | -0.85 | ||||
EBIT | -43.13 | 11.76 | 134.31 | 37.69 | - 145.53 |
Other financial expenses | -5.83 | -2.93 | -0.52 | ||
Pre-tax profit | -43.13 | 11.76 | 128.47 | 34.76 | - 146.04 |
Income taxes | -22.97 | -8.82 | |||
Net earnings | -43.13 | 11.76 | 105.50 | 25.93 | - 146.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 0.85 | ||||
Tangible assets total | 0.85 | ||||
Other receivables | 50.00 | ||||
Investments total | 50.00 | ||||
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 2.81 | 0.84 | 50.00 | 1.05 | |
Current deferred tax assets | 1.00 | ||||
Short term receivables total | 2.81 | 0.84 | 50.00 | 2.05 | |
Cash and bank deposits | 61.67 | 106.38 | 147.38 | 186.65 | 41.83 |
Cash and cash equivalents | 61.67 | 106.38 | 147.38 | 186.65 | 41.83 |
Balance sheet total (assets) | 64.48 | 107.24 | 198.22 | 236.65 | 43.88 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 5.00 | 5.00 | 40.00 | 40.00 | |
Other reserves | 29.32 | ||||
Retained earnings | -0.00 | -48.13 | -65.69 | 34.13 | 60.07 |
Profit of the financial year | -43.13 | 11.76 | 105.50 | 25.93 | - 146.04 |
Shareholders equity total | -43.13 | -31.37 | 74.13 | 100.07 | -45.98 |
Non-current deferred tax liabilities | 8.82 | ||||
Non-current liabilities total | 8.82 | ||||
Current owed to participating | 66.79 | 69.46 | 69.46 | ||
Short-term deferred tax liabilities | 22.97 | 22.97 | 8.82 | ||
Other non-interest bearing current liabilities | 107.62 | 138.61 | 34.33 | 35.34 | 11.57 |
Current liabilities total | 107.62 | 138.61 | 124.09 | 127.76 | 89.85 |
Balance sheet total (liabilities) | 64.48 | 107.24 | 198.22 | 236.65 | 43.88 |
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.