INTERACTIVE DEVELOPING ApS
CVR number: 31364000
Højskolevej 6, Snoghøj 7000 Fredericia
mhj@intdev.dk
tel: 60630645
https://interactivedeveloping.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 291.14 | 319.35 | 353.28 | 295.59 | 252.50 |
| Employee benefit expenses | - 341.65 | - 341.83 | - 285.93 | - 274.82 | - 274.68 |
| Total depreciation | -12.32 | -17.44 | -13.40 | -10.97 | -10.64 |
| EBIT | -62.82 | -39.92 | 53.95 | 9.80 | -32.83 |
| Other financial expenses | -0.34 | -0.58 | -0.73 | -0.00 | |
| Pre-tax profit | -62.82 | -40.27 | 53.36 | 9.07 | -32.83 |
| Income taxes | 13.74 | 8.86 | -11.74 | -1.99 | -45.59 |
| Net earnings | -49.08 | -31.41 | 41.62 | 7.07 | -78.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 58.91 | 41.48 | 28.08 | 17.11 | 6.46 |
| Tangible assets total | 58.91 | 41.48 | 28.08 | 17.11 | 6.46 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 18.08 | 33.20 | 58.98 | 14.16 | 28.94 |
| Current deferred tax assets | 50.47 | 59.33 | 47.59 | 45.59 | |
| Short term receivables total | 68.55 | 92.53 | 106.57 | 59.75 | 28.94 |
| Cash and bank deposits | 55.55 | 115.00 | 89.13 | 101.14 | 97.41 |
| Cash and cash equivalents | 55.55 | 115.00 | 89.13 | 101.14 | 97.41 |
| Balance sheet total (assets) | 183.01 | 249.00 | 223.78 | 178.00 | 132.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 19.97 | -29.12 | -60.53 | -18.90 | -11.83 |
| Profit of the financial year | -49.08 | -31.41 | 41.62 | 7.07 | -78.42 |
| Shareholders equity total | 95.88 | 64.48 | 106.10 | 113.17 | 34.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Other non-interest bearing current liabilities | 73.13 | 174.53 | 107.69 | 54.82 | 88.06 |
| Current liabilities total | 87.13 | 184.53 | 117.69 | 64.82 | 98.06 |
| Balance sheet total (liabilities) | 183.01 | 249.00 | 223.78 | 178.00 | 132.81 |
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.