Cibus SG Nordic ApS
CVR number: 32934455
Østbanegade 123, 2100 København Ø
info@fokusasset.dk
tel: 70100075
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 43 720.00 | 8 171.00 | |||
| External services | -71 778.00 | -9 490.00 | |||
| Gross profit | -28 058.00 | -1 319.00 | 1 214.68 | 46 754.56 | 57 064.97 |
| Employee benefit expenses | -2 628.00 | -2 428.00 | -3 283.52 | -2 404.20 | |
| Total depreciation | - 168.00 | -62.00 | |||
| Reduction in value of non-current assets | 74 176.48 | -32 000.00 | |||
| EBIT | -30 854.00 | -3 809.00 | -2 068.84 | 118 526.84 | 25 064.97 |
| Other financial income | 12 616.00 | 13 308.00 | 13 059.52 | 30 518.75 | 8 326.68 |
| Other financial expenses | -2 114.00 | -1 141.00 | -5 220.94 | -20 573.30 | -13 915.54 |
| Reduction non-current investment assets | -3 196.91 | ||||
| Net income from associates (fin.) | -1 136.00 | 78 220.00 | -1 860.35 | 35 988.00 | |
| Pre-tax profit | -21 488.00 | 86 578.00 | 5 769.74 | 123 415.03 | 55 464.11 |
| Income taxes | 4 936.00 | 845.00 | -2 973.34 | -28 074.74 | -5 018.79 |
| Net earnings | -16 552.00 | 87 423.00 | 2 796.40 | 95 340.29 | 50 445.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 62.00 | 1 184 000.00 | 1 152 000.00 | ||
| Tangible assets total | 62.00 | 1 184 000.00 | 1 152 000.00 | ||
| Holdings in group member companies | 305 535.00 | 386 765.00 | 216 395.00 | 97 836.76 | 112 874.76 |
| Other receivables | 100.00 | 100.00 | 106.11 | ||
| Investments total | 305 635.00 | 386 865.00 | 216 501.11 | 97 836.76 | 112 874.76 |
| Non-curr. owed by group member comp. | 165 916.00 | 172 789.00 | 274 202.07 | 250 968.87 | 329 945.11 |
| Long term receivables total | 165 916.00 | 172 789.00 | 274 202.07 | 250 968.87 | 329 945.11 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 125 535.00 | 122 018.00 | |||
| Prepayments and accrued income | 143.15 | ||||
| Current other receivables | 42 298.00 | 1 601.00 | 4 033.89 | 117.46 | 0.70 |
| Current deferred tax assets | 4 994.00 | 6 135.00 | 4 847.18 | 2 184.07 | |
| Short term receivables total | 172 827.00 | 129 754.00 | 8 881.07 | 2 444.68 | 0.70 |
| Cash and bank deposits | 4 750.00 | 5 656.00 | 913.77 | 19 255.27 | 15 399.26 |
| Cash and cash equivalents | 4 750.00 | 5 656.00 | 913.77 | 19 255.27 | 15 399.26 |
| Balance sheet total (assets) | 649 190.00 | 695 064.00 | 500 498.03 | 1 554 505.57 | 1 610 219.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 19 572.00 | 19 572.00 | 19 572.10 | 19 572.10 | 19 572.10 |
| Share premium account | 280 965.00 | 280 965.00 | 280 965.26 | ||
| Shares repurchased | 4 100.00 | 35 600.00 | |||
| Other reserves | 135 783.00 | 217 013.00 | |||
| Retained earnings | 72 109.00 | -25 672.00 | 69 794.67 | 596 194.51 | 655 934.79 |
| Profit of the financial year | -16 552.00 | 87 423.00 | 2 796.40 | 95 340.29 | 50 445.32 |
| Shareholders equity total | 491 877.00 | 579 301.00 | 373 128.43 | 715 206.89 | 761 552.21 |
| Provisions | 120 705.12 | 122 464.76 | |||
| Capital loans | 60 103.00 | 54 204.00 | 45 635.87 | 114 032.43 | 114 032.43 |
| Non-current loans from credit institutions | 553 614.90 | 553 816.83 | |||
| Non-current owed to group member | 77 746.26 | 28 970.61 | 36 994.08 | ||
| Non-current other liabilities | 2 777.78 | 2 943.79 | |||
| Non-current liabilities total | 60 103.00 | 54 204.00 | 123 382.14 | 699 395.71 | 707 787.14 |
| Current loans from credit institutions | 29 624.00 | 2 722.00 | 8 109.18 | 8 070.59 | |
| Current trade creditors | 43.00 | 343.00 | 428.78 | 127.26 | 157.40 |
| Current owed to group member | 66 805.00 | 55 294.00 | |||
| Short-term deferred tax liabilities | 572.00 | 1 533.49 | 4 633.54 | 2 578.34 | |
| Other non-interest bearing current liabilities | 738.00 | 2 628.00 | 2 025.20 | 6 327.87 | 7 609.40 |
| Current liabilities total | 97 210.00 | 61 559.00 | 3 987.46 | 19 197.85 | 18 415.73 |
| Balance sheet total (liabilities) | 649 190.00 | 695 064.00 | 500 498.03 | 1 554 505.57 | 1 610 219.83 |
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.