Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
TROLLBEADS A/S
CVR number: 28717024
Toldbodgade 13, 1253 København K
financeDK@trollbeads.com
tel: 33935993
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 680.99 | 15 562.69 | |||
| Employee benefit expenses | -18 974.62 | -21 030.40 | |||
| Total depreciation | - 205.32 | - 139.63 | |||
| EBIT | -8 780.00 | -1 440.00 | -2 362.00 | -6 498.95 | -5 607.34 |
| Other financial income | 18.21 | 409.31 | |||
| Other financial expenses | -3 769.12 | - 140.95 | |||
| Net income from associates (fin.) | -26 032.55 | -39 897.12 | |||
| Pre-tax profit | -13 014.00 | 3 916.00 | 8 343.00 | -36 282.41 | -45 236.10 |
| Income taxes | 2 246.63 | 981.67 | |||
| Net earnings | -13 014.00 | 3 916.00 | 8 343.00 | -34 035.77 | -44 254.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 267.62 | 170.82 | |||
| Tangible assets total | 267.62 | 170.82 | |||
| Holdings in group member companies | 31 347.80 | 21 396.90 | |||
| Other receivables | 191 743.00 | 141 900.00 | 135 189.00 | 2 403.58 | 1 931.42 |
| Investments total | 191 743.00 | 141 900.00 | 135 189.00 | 33 751.37 | 23 328.31 |
| Long term receivables total | |||||
| Finished products/goods | 21 778.41 | 22 345.40 | |||
| Inventories total | 21 778.41 | 22 345.40 | |||
| Current trade debtors | 9 667.73 | 11 526.72 | |||
| Current amounts owed by group member comp. | 43 268.37 | 48 675.81 | |||
| Prepayments and accrued income | 380.50 | 168.18 | |||
| Current other receivables | 3 879.93 | 1 785.60 | |||
| Current deferred tax assets | 2 677.27 | 2 211.38 | |||
| Short term receivables total | 59 873.81 | 64 367.69 | |||
| Cash and bank deposits | 9 338.01 | 1 779.79 | |||
| Cash and cash equivalents | 9 338.01 | 1 779.79 | |||
| Balance sheet total (assets) | 191 743.00 | 141 900.00 | 135 189.00 | 125 009.21 | 111 992.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 18 092.00 | 19 829.00 | 30 106.00 | 1 250.00 | 1 250.00 |
| Retained earnings | 13 014.00 | -3 916.00 | -8 343.00 | 67 809.02 | 33 156.29 |
| Profit of the financial year | -13 014.00 | 3 916.00 | 8 343.00 | -34 035.77 | -44 254.43 |
| Shareholders equity total | 18 092.00 | 19 829.00 | 30 106.00 | 35 023.25 | -9 848.14 |
| Provisions | 878.00 | 416.64 | |||
| Non-current owed to group member | 50 000.00 | 50 000.00 | |||
| Non-current liabilities total | 50 000.00 | 50 000.00 | |||
| Current loans from credit institutions | 4 957.47 | ||||
| Current trade creditors | 4 348.49 | 3 207.25 | |||
| Current owed to group member | 35 013.73 | 62 315.39 | |||
| Other non-interest bearing current liabilities | 623.75 | 1 360.06 | |||
| Current liabilities total | 39 985.97 | 71 840.17 | |||
| Balance sheet total (liabilities) | 18 092.00 | 19 829.00 | 30 106.00 | 125 887.21 | 112 408.67 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.