Anpartsselskabet af 4. november 2016 — Credit Rating and Financial Key Figures
CVR number: 38202111
Roskildevej 39, 2000 Frederiksberg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 391.81 | - 106.60 | 80.90 | 44.37 | -8.45 |
| Employee benefit expenses | -87.13 | -0.28 | |||
| EBIT | - 478.93 | - 106.31 | 80.90 | 44.37 | -8.45 |
| Other financial income | 2.54 | 2.84 | |||
| Other financial expenses | -32.82 | -5.84 | -0.44 | -1.12 | -0.73 |
| Pre-tax profit | - 511.75 | - 112.16 | 80.46 | 45.80 | -6.34 |
| Income taxes | 89.42 | 4.60 | 4.60 | 0.44 | |
| Net earnings | - 422.33 | - 107.55 | 85.06 | 45.80 | -5.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 103.87 | 59.97 | |||
| Inventories total | 103.87 | 59.97 | |||
| Current amounts owed by group member comp. | 740.00 | 62.52 | 45.87 | ||
| Current other receivables | 11.49 | 2.08 | 3.08 | 4.33 | 5.08 |
| Current deferred tax assets | 89.42 | 4.60 | 4.60 | 0.44 | |
| Short term receivables total | 840.91 | 6.68 | 7.68 | 66.85 | 51.39 |
| Cash and bank deposits | 1.41 | 18.39 | 49.20 | 98.23 | 96.13 |
| Cash and cash equivalents | 1.41 | 18.39 | 49.20 | 98.23 | 96.13 |
| Balance sheet total (assets) | 946.18 | 25.08 | 116.86 | 165.08 | 147.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 425.70 | 73.37 | -34.18 | 50.88 | 96.67 |
| Profit of the financial year | - 422.33 | - 107.55 | 85.06 | 45.80 | -5.90 |
| Shareholders equity total | 53.37 | 15.82 | 100.88 | 146.68 | 140.77 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.75 | ||||
| Current owed to group member | 892.80 | 9.26 | 15.98 | 18.41 | |
| Other non-interest bearing current liabilities | 0.01 | ||||
| Current liabilities total | 892.81 | 9.26 | 15.98 | 18.41 | 6.75 |
| Balance sheet total (liabilities) | 946.18 | 25.08 | 116.86 | 165.08 | 147.52 |
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.