SOMATIC ApS
CVR number: 33876580
Borggade 1, 8000 Aarhus C
simon@somatic.dk
tel: 31516052
www.somatic.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 104.97 | 1 387.47 | 10 636.65 | -79.63 | -38.30 |
| Employee benefit expenses | - 765.00 | -1 200.63 | -1 644.51 | ||
| Total depreciation | -23.17 | -23.17 | -25.80 | ||
| EBIT | 316.81 | 163.67 | 8 966.34 | -79.63 | -38.30 |
| Other financial income | 128.27 | ||||
| Other financial expenses | -12.66 | -11.73 | -10.68 | -29.40 | -26.95 |
| Pre-tax profit | 304.15 | 151.95 | 8 955.66 | - 109.04 | 63.02 |
| Income taxes | -60.09 | -33.98 | -1 727.49 | ||
| Net earnings | 244.05 | 117.97 | 7 228.17 | - 109.04 | 63.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 48.96 | 25.80 | |||
| Tangible assets total | 48.96 | 25.80 | |||
| Investments total | |||||
| Non-current loans receivable | 1 350.00 | 2 501.61 | |||
| Long term receivables total | 1 350.00 | 2 501.61 | |||
| Inventories total | |||||
| Current trade debtors | 275.25 | 399.06 | 11.25 | ||
| Current other receivables | 56.00 | 56.00 | 55.55 | ||
| Current deferred tax assets | 0.33 | 2.65 | 12.00 | 162.00 | |
| Short term receivables total | 331.58 | 457.71 | 11.25 | 12.00 | 217.55 |
| Cash and bank deposits | 475.39 | 656.10 | 9 754.29 | 1 706.13 | 414.33 |
| Cash and cash equivalents | 475.39 | 656.10 | 9 754.29 | 1 706.13 | 414.33 |
| Balance sheet total (assets) | 855.93 | 1 139.61 | 9 765.54 | 3 068.13 | 3 133.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | -63.37 | 180.68 | 35.86 | 3 066.53 | 2 957.50 |
| Profit of the financial year | 244.05 | 117.97 | 7 228.17 | - 109.04 | 63.02 |
| Shareholders equity total | 280.68 | 398.65 | 7 364.02 | 3 057.49 | 3 120.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 24.70 | 9.00 | 9.00 | 9.00 |
| Current owed to participating | 63.92 | 8.19 | |||
| Short-term deferred tax liabilities | 45.65 | 36.30 | 1 718.84 | ||
| Other non-interest bearing current liabilities | 456.68 | 671.78 | 673.67 | 1.63 | 3.98 |
| Current liabilities total | 575.25 | 740.96 | 2 401.52 | 10.63 | 12.98 |
| Balance sheet total (liabilities) | 855.93 | 1 139.61 | 9 765.54 | 3 068.13 | 3 133.49 |
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.