EVIL EMPIRE ApS — Credit Rating and Financial Key Figures
CVR number: 30277090
Bredbjergvej 100, Bredbjerg 5462 Morud
troels@damstedberg.dk
tel: 66123000
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 389.39 | 97.05 | 15.00 | 19.38 | 116.86 |
| Employee benefit expenses | - 432.19 | - 279.79 | - 311.59 | - 153.88 | -20.67 |
| Total depreciation | -6.37 | -2.12 | |||
| EBIT | -49.17 | - 184.87 | - 296.59 | - 134.50 | 96.19 |
| Other financial expenses | -11.14 | -9.05 | -6.45 | -10.99 | -4.95 |
| Pre-tax profit | -60.31 | - 193.92 | - 303.04 | - 145.48 | 91.24 |
| Income taxes | 13.09 | 42.50 | |||
| Net earnings | -47.22 | - 151.42 | - 303.04 | - 145.48 | 91.24 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2.12 | ||||
| Tangible assets total | 2.12 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 344.49 | 220.62 | 68.87 | 110.12 | 66.37 |
| Current other receivables | 6.57 | 8.80 | -0.00 | ||
| Current deferred tax assets | 85.85 | 134.35 | 128.35 | 126.35 | 124.35 |
| Short term receivables total | 430.34 | 361.54 | 206.02 | 236.47 | 190.72 |
| Cash and bank deposits | 2.54 | 61.04 | |||
| Cash and cash equivalents | 2.54 | 61.04 | |||
| Balance sheet total (assets) | 435.01 | 361.54 | 206.02 | 236.47 | 251.76 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 19.07 | -28.14 | - 179.56 | - 482.60 | - 628.08 |
| Profit of the financial year | -47.22 | - 151.42 | - 303.04 | - 145.48 | 91.24 |
| Shareholders equity total | 96.86 | -54.56 | - 357.60 | - 503.08 | - 411.85 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 88.54 | 62.91 | 102.98 | 2.13 | |
| Current trade creditors | 18.00 | 18.00 | 22.16 | 27.80 | 13.00 |
| Current owed to participating | 132.49 | 313.97 | 395.17 | 687.90 | 614.90 |
| Other non-interest bearing current liabilities | 99.12 | 21.22 | 43.31 | 21.73 | 35.71 |
| Current liabilities total | 338.15 | 416.10 | 563.62 | 739.55 | 663.61 |
| Balance sheet total (liabilities) | 435.01 | 361.54 | 206.02 | 236.47 | 251.76 |
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.