UPTOWN TV ApS — Credit Rating and Financial Key Figures
CVR number: 33159366
Garnisonsvej 42, 3520 Farum
kasper.kruger@uptown.dk
tel: 40101215
www.uptown.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 350.00 | 780.00 | 1 237.00 | 799.00 | 572.35 |
| Employee benefit expenses | -3.00 | - 516.00 | - 716.00 | - 845.24 | |
| Other operating expenses | -43.34 | ||||
| Total depreciation | - 200.00 | - 514.00 | - 448.00 | - 407.00 | - 322.10 |
| EBIT | 147.00 | 266.00 | 273.00 | - 324.00 | - 638.33 |
| Other financial income | 1.00 | 2.00 | |||
| Other financial expenses | -2.00 | -9.00 | -11.00 | -19.00 | -23.19 |
| Pre-tax profit | 145.00 | 258.00 | 264.00 | - 343.00 | - 661.52 |
| Income taxes | -36.00 | -62.00 | -65.00 | 67.00 | 133.45 |
| Net earnings | 109.00 | 196.00 | 199.00 | - 276.00 | - 528.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 98.00 | 1 000.00 | 652.00 | 304.00 | |
| Intangible assets total | 98.00 | 1 000.00 | 652.00 | 304.00 | |
| Machinery and equipment | 380.00 | 238.00 | 138.00 | 80.00 | 18.10 |
| Tangible assets total | 380.00 | 238.00 | 138.00 | 80.00 | 18.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 351.00 | 25.00 | 693.00 | 54.00 | |
| Current amounts owed by group member comp. | 2.00 | 59.00 | 5.00 | ||
| Prepayments and accrued income | 25.00 | 48.00 | 31.78 | ||
| Current other receivables | 96.00 | 101.14 | |||
| Current deferred tax assets | 25.00 | 65.00 | 97.00 | 165.00 | 298.22 |
| Short term receivables total | 403.00 | 197.00 | 795.00 | 315.00 | 431.14 |
| Cash and bank deposits | 77.00 | 52.00 | 10.00 | 45.00 | 62.80 |
| Cash and cash equivalents | 77.00 | 52.00 | 10.00 | 45.00 | 62.80 |
| Balance sheet total (assets) | 958.00 | 1 487.00 | 1 595.00 | 744.00 | 512.04 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 400.00 | ||||
| Retained earnings | 280.00 | 389.00 | 185.00 | 384.00 | 108.22 |
| Profit of the financial year | 109.00 | 196.00 | 199.00 | - 276.00 | - 528.07 |
| Shareholders equity total | 469.00 | 665.00 | 864.00 | 188.00 | - 339.86 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 26.00 | ||||
| Advances received | 147.00 | 134.00 | 147.00 | 116.00 | 169.29 |
| Current trade creditors | 167.00 | 72.00 | 26.00 | 26.00 | 26.00 |
| Current owed to group member | 192.00 | 163.81 | |||
| Short-term deferred tax liabilities | 38.00 | 102.00 | 98.00 | ||
| Other non-interest bearing current liabilities | 111.00 | 514.00 | 460.00 | 222.00 | 492.80 |
| Current liabilities total | 489.00 | 822.00 | 731.00 | 556.00 | 851.90 |
| Balance sheet total (liabilities) | 958.00 | 1 487.00 | 1 595.00 | 744.00 | 512.04 |
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.