SPECIALDAY ApS
CVR number: 29974128
Strandvejen 343, 2930 Klampenborg
tanja@specialday.dk
tel: 25378017
www.specialday.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 382 265.00 | 493 164.00 | 343.00 | 431.53 | 507.63 |
| Employee benefit expenses | - 410 657.00 | - 560 241.00 | - 719.00 | - 613.79 | - 452.12 |
| Total depreciation | -3 664.00 | -2 126.00 | -24.00 | -69.54 | -47.72 |
| EBIT | -32 056.00 | -69 203.00 | - 400.00 | - 251.80 | 7.78 |
| Other financial income | 751.00 | 1.15 | 2.21 | ||
| Other financial expenses | -29 959.00 | -19 522.00 | -22.00 | -58.25 | -43.24 |
| Pre-tax profit | -61 264.00 | -88 725.00 | - 422.00 | - 308.89 | -33.25 |
| Income taxes | 10 333.00 | 26 641.00 | 98.00 | 63.27 | 9.88 |
| Net earnings | -50 931.00 | -62 084.00 | - 324.00 | - 245.63 | -23.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 131 100.00 | 215.00 | 307.66 | 405.80 | |
| Intangible assets total | 131 100.00 | 215.00 | 307.66 | 405.80 | |
| Machinery and equipment | 2 126.00 | ||||
| Tangible assets total | 2 126.00 | ||||
| Other non-current investments | -2 126.00 | ||||
| Other receivables | 14 000.00 | 14 000.00 | 14.00 | 14.00 | 23.72 |
| Investments total | 11 874.00 | 14 000.00 | 14.00 | 14.00 | 23.72 |
| Non-current loans receivable | 2 126.00 | ||||
| Long term receivables total | 2 126.00 | ||||
| Raw materials and consumables | 616.59 | 556.57 | |||
| Finished products/goods | 781 538.00 | 742 035.00 | 683.00 | ||
| Advance payments | 42 128.00 | 4.00 | 106.60 | 205.59 | |
| Inventories total | 823 666.00 | 742 035.00 | 687.00 | 723.19 | 762.16 |
| Current trade debtors | 112 608.00 | 217 013.00 | 192.00 | 214.06 | 188.97 |
| Current amounts owed by group member comp. | 11.00 | 20.07 | 19.67 | ||
| Prepayments and accrued income | 1 969.00 | 554.00 | 0.55 | ||
| Current other receivables | 2.00 | 1.60 | 0.76 | ||
| Current deferred tax assets | 13 333.00 | 45 974.00 | 116.00 | 148.24 | 158.13 |
| Short term receivables total | 127 910.00 | 263 541.00 | 321.00 | 383.97 | 368.07 |
| Balance sheet total (assets) | 967 702.00 | 1 150 676.00 | 1 237.00 | 1 428.83 | 1 559.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125 000.00 | 152 500.00 | 181.00 | 180.56 | 180.56 |
| Other reserves | 102 258.00 | 168.00 | 239.98 | 316.52 | |
| Retained earnings | 1 981.00 | 321 292.00 | 666.00 | 270.78 | -52.29 |
| Profit of the financial year | -50 931.00 | -62 084.00 | - 324.00 | - 245.63 | -23.37 |
| Shareholders equity total | 76 050.00 | 513 966.00 | 691.00 | 445.68 | 421.42 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 320 172.00 | 246 474.00 | 194.00 | 317.94 | 353.37 |
| Advances received | 8.00 | ||||
| Current trade creditors | 372 702.00 | 133 154.00 | 55.00 | 27.04 | 80.92 |
| Current owed to participating | 11 032.00 | 12 305.00 | 12.00 | 335.11 | 310.57 |
| Current owed to group member | 45 477.00 | 10 966.00 | |||
| Other non-interest bearing current liabilities | 142 269.00 | 233 811.00 | 277.00 | 286.39 | 393.47 |
| Accruals and deferred income | 16.66 | ||||
| Current liabilities total | 891 652.00 | 636 710.00 | 546.00 | 983.15 | 1 138.33 |
| Balance sheet total (liabilities) | 967 702.00 | 1 150 676.00 | 1 237.00 | 1 428.83 | 1 559.75 |
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.