DESIGNSMEDEN ApS
CVR number: 31609313
Rådhusvej 3, 2920 Charlottenlund
jaribopaivinen@gmail.com
tel: 20874640
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 122.34 | 9.48 | 54.67 | ||
| Other operating income | 2.61 | ||||
| Costs of manufacturing | -47.54 | -29.66 | |||
| External services | 36.11 | 5.44 | 6.03 | 22.20 | |
| Gross profit | 38.70 | -25.62 | 48.65 | -22.20 | |
| Total depreciation | -50.75 | ||||
| EBIT | -9.44 | -25.62 | 48.65 | -22.20 | |
| Other financial income | 0.48 | ||||
| Other financial expenses | -3.11 | -2.91 | -3.28 | -3.05 | 1.17 |
| Pre-tax profit | -12.55 | -28.52 | 45.37 | -25.25 | -0.69 |
| Income taxes | 2.59 | 6.08 | -10.18 | 5.35 | 0.15 |
| Net earnings | -9.96 | -22.44 | 35.18 | -19.90 | -0.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 107.09 | 107.09 | 97.69 | 97.69 | 97.69 |
| Current other receivables | 29.65 | 31.93 | 31.00 | 29.65 | 29.65 |
| Current deferred tax assets | 51.72 | 57.81 | 47.62 | 52.97 | 53.13 |
| Short term receivables total | 188.47 | 196.83 | 176.32 | 180.32 | 180.47 |
| Holdings in group member companies | 30.01 | 30.01 | 30.01 | 30.01 | |
| Cash and bank deposits | 81.40 | 94.40 | 162.62 | 133.53 | 133.59 |
| Cash and cash equivalents | 111.41 | 124.41 | 192.63 | 163.55 | 133.59 |
| Balance sheet total (assets) | 299.88 | 321.25 | 368.95 | 343.87 | 314.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -59.62 | -69.58 | -92.02 | -56.84 | -76.74 |
| Profit of the financial year | -9.96 | -22.44 | 35.18 | -19.90 | -0.54 |
| Shareholders equity total | 55.42 | 32.98 | 68.16 | 48.26 | 47.72 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current owed to group member | 4.08 | ||||
| Other non-interest bearing current liabilities | 244.46 | 288.27 | 300.79 | 295.61 | 262.26 |
| Current liabilities total | 244.46 | 288.27 | 300.79 | 295.61 | 266.34 |
| Balance sheet total (liabilities) | 299.88 | 321.25 | 368.95 | 343.87 | 314.06 |
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.