BODYBARISTA ApS
CVR number: 35037888
Drejøgade 26 F, 2100 København Ø
peter.falk.optodesign@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 27.35 | 30.45 | 17.01 | ||
| Gross profit | -78.64 | 11.67 | 27.35 | 30.45 | 17.01 |
| Employee benefit expenses | -16.14 | ||||
| Total depreciation | -57.27 | -64.17 | -65.32 | -66.48 | -65.32 |
| EBIT | -94.79 | -52.50 | -37.97 | -36.02 | -48.31 |
| Other financial expenses | -2.81 | -2.62 | -2.86 | -0.41 | -0.48 |
| Pre-tax profit | -97.59 | -55.12 | -40.84 | -36.43 | -48.79 |
| Net earnings | -97.59 | -55.12 | -40.84 | -36.43 | -48.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 575.76 | 3 176.82 | 3 190.36 | 3 199.13 | 3 212.93 |
| Intangible rights | 209.24 | 193.41 | 136.16 | 77.75 | 5.51 |
| Intangible assets total | 2 785.00 | 3 370.22 | 3 326.52 | 3 276.88 | 3 218.44 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Short term receivables total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Cash and bank deposits | 0.76 | 0.34 | 11.28 | 9.10 | 14.00 |
| Cash and cash equivalents | 0.76 | 0.34 | 11.28 | 9.10 | 14.00 |
| Balance sheet total (assets) | 2 805.76 | 3 390.56 | 3 357.79 | 3 305.97 | 3 252.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 82.33 | 82.33 | 82.33 | 82.33 | 82.33 |
| Other reserves | 313.28 | 313.28 | 313.28 | 313.28 | 313.28 |
| Retained earnings | - 603.03 | - 700.62 | - 752.47 | - 790.03 | - 831.20 |
| Profit of the financial year | -97.59 | -55.12 | -40.84 | -36.43 | -48.79 |
| Shareholders equity total | - 305.01 | - 360.13 | - 397.69 | - 430.84 | - 484.38 |
| Provisions | 297.36 | 297.36 | 297.36 | 297.36 | 297.36 |
| Non-current other liabilities | 2 813.41 | 3 453.33 | 3 458.13 | ||
| Non-current deferred tax liabilities | 3 439.46 | 3 439.46 | |||
| Non-current liabilities total | 2 813.41 | 3 453.33 | 3 458.13 | 3 439.46 | 3 439.46 |
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 2 805.76 | 3 390.56 | 3 357.79 | 3 305.97 | 3 252.44 |
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.