Square Foundation, erhvervsdrivende fond
CVR number: 32154697
Rahbeks Alle 21, 1801 Frederiksberg C
contact@square.foundation
tel: 46932424
www.square.foundation
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 361.19 | 3 537.21 | 4 624.79 | 1 170.94 | |
| Other operating income | 733.60 | 447.09 | |||
| External services | - 910.59 | -1 663.91 | -2 019.86 | -1 869.70 | - 412.48 |
| Gross profit | 2 450.60 | 2 606.90 | 2 604.93 | - 698.75 | 34.61 |
| Employee benefit expenses | -2 417.12 | -3 135.74 | -2 682.78 | -2 789.94 | -1 447.01 |
| Total depreciation | - 244.92 | - 142.98 | - 144.59 | - 369.09 | -10.01 |
| EBIT | - 211.44 | - 671.82 | - 222.44 | -3 857.78 | -1 422.41 |
| Other financial income | 69.60 | 19.90 | 93.92 | 0.18 | |
| Other financial expenses | -23.92 | - 126.51 | -22.33 | - 100.19 | -75.51 |
| Income from other inv. held as non-curr. assets | 743.94 | ||||
| Net income from associates (fin.) | 1 503.58 | 735.56 | 750.32 | 10 177.66 | |
| Pre-tax profit | - 235.36 | 1 518.78 | 510.69 | -3 113.73 | 8 679.91 |
| Net earnings | - 235.36 | 1 518.78 | 510.69 | -3 113.73 | 8 679.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 415.80 | 277.20 | 363.90 | ||
| Intangible assets total | 415.80 | 277.20 | 363.90 | ||
| Machinery and equipment | 5.84 | 14.96 | 8.97 | 10.01 | |
| Tangible assets total | 5.84 | 14.96 | 8.97 | 10.01 | |
| Holdings in group member companies | 770.00 | 1 307.10 | 2 053.57 | 4 878.45 | |
| Participating interests | 9.24 | ||||
| Other receivables | 22.41 | ||||
| Investments total | 792.41 | 1 307.10 | 2 053.57 | 4 887.69 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 060.28 | 304.05 | 714.23 | 56.01 | |
| Current amounts owed by group member comp. | 16.87 | 37.89 | 50.69 | ||
| Prepayments and accrued income | 23.99 | 33.07 | 42.85 | 34.17 | |
| Current other receivables | 102.84 | 1 036.75 | 523.14 | 136.95 | 7 513.13 |
| Short term receivables total | 1 203.99 | 1 373.86 | 1 318.12 | 277.82 | 7 513.13 |
| Cash and bank deposits | 1 388.22 | 223.41 | 763.89 | 1 167.32 | 1 042.18 |
| Cash and cash equivalents | 1 388.22 | 223.41 | 763.89 | 1 167.32 | 1 042.18 |
| Balance sheet total (assets) | 3 806.27 | 3 196.54 | 4 508.44 | 6 342.84 | 8 555.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Other reserves | 324.01 | 753.00 | 1 567.40 | 1 725.24 | |
| Retained earnings | - 211.71 | -1 842.53 | -1 127.25 | - 783.04 | -1 753.30 |
| Profit of the financial year | - 235.36 | 1 518.78 | 510.69 | -3 113.73 | 8 679.91 |
| Shareholders equity total | 626.95 | 1 179.25 | 1 700.84 | -1 421.53 | 7 676.62 |
| Non-current other liabilities | 92.89 | 349.26 | 349.26 | ||
| Non-current deferred tax liabilities | 360.60 | 373.22 | |||
| Non-current liabilities total | 92.89 | 349.26 | 349.26 | 360.60 | 373.22 |
| Current trade creditors | 616.92 | 104.90 | 72.54 | 543.42 | 330.94 |
| Current owed to group member | 970.91 | 1 084.02 | 1 540.80 | ||
| Other non-interest bearing current liabilities | 1 269.51 | 592.22 | 1 301.79 | 3 317.80 | 174.53 |
| Accruals and deferred income | 1 200.00 | 2 001.74 | |||
| Current liabilities total | 3 086.43 | 1 668.03 | 2 458.35 | 7 403.76 | 505.46 |
| Balance sheet total (liabilities) | 3 806.27 | 3 196.54 | 4 508.44 | 6 342.84 | 8 555.31 |
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.