Fusionsselskabet af 2018 ApS — Credit Rating and Financial Key Figures
CVR number: 33493576
Gørtlervej 21, 9000 Aalborg
pki@co2light.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 762.41 | 817.00 | 26.12 | 8.70 | 2.98 |
Employee benefit expenses | -1 769.87 | ||||
Total depreciation | - 136.82 | ||||
EBIT | - 144.28 | 817.00 | 26.12 | 8.70 | 2.98 |
Other financial income | 2.42 | 102.72 | 0.00 | ||
Other financial expenses | - 126.26 | -6.78 | -0.03 | -0.03 | -0.00 |
Pre-tax profit | - 268.13 | 912.93 | 26.09 | 8.67 | 2.98 |
Income taxes | 58.99 | - 200.84 | -5.74 | -1.91 | -0.66 |
Net earnings | - 209.14 | 712.08 | 20.35 | 6.76 | 2.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Other receivables | 107.38 | ||||
Investments total | 107.38 | ||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 4 533.97 | 5 406.35 | 5 834.35 | 5 834.35 | 1 658.70 |
Current amounts owed by group member comp. | 9.19 | ||||
Current other receivables | 392.62 | 17.73 | |||
Current deferred tax assets | 107.38 | ||||
Short term receivables total | 5 033.97 | 5 424.08 | 5 834.35 | 5 834.35 | 1 667.89 |
Other current investments | 208.10 | 310.81 | |||
Cash and bank deposits | 181.06 | 76.14 | 2.78 | 9.46 | 0.29 |
Cash and cash equivalents | 389.15 | 386.96 | 2.78 | 9.46 | 0.29 |
Balance sheet total (assets) | 5 530.50 | 5 811.04 | 5 837.13 | 5 843.80 | 1 668.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Retained earnings | - 961.02 | -1 170.16 | - 458.07 | - 435.03 | - 428.26 |
Profit of the financial year | - 209.14 | 712.08 | 20.35 | 6.76 | 2.32 |
Shareholders equity total | 829.84 | 1 541.93 | 1 562.28 | 1 571.74 | 1 574.06 |
Provisions | 93.46 | 93.46 | 93.46 | 93.46 | |
Non-current deferred tax liabilities | 5.74 | 2.96 | 0.66 | ||
Non-current liabilities total | 5.74 | 2.96 | 0.66 | ||
Other non-interest bearing current liabilities | 4 700.66 | 4 175.65 | 4 175.65 | 4 175.65 | |
Current liabilities total | 4 700.66 | 4 175.65 | 4 175.65 | 4 175.65 | |
Balance sheet total (liabilities) | 5 530.50 | 5 811.04 | 5 837.13 | 5 843.80 | 1 668.17 |
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.