Kost Studio ApS
CVR number: 35532080
Amalievej 20, 1875 Frederiksberg C
info@kostkbh.com
tel: 61667572
www.kostkbh.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 785.57 | 1 604.26 | 1 436.96 | 1 515.52 | 1 097.09 |
| Employee benefit expenses | - 681.29 | -1 171.90 | -1 338.20 | -1 592.55 | -2 252.60 |
| Total depreciation | -27.45 | ||||
| EBIT | 104.28 | 432.36 | 98.76 | -77.02 | -1 182.96 |
| Other financial income | 50.00 | 1 432.60 | |||
| Other financial expenses | -1.79 | -4.90 | -5.34 | -3.96 | -1.79 |
| Pre-tax profit | 102.50 | 427.46 | 143.43 | 1 351.61 | -1 184.75 |
| Net earnings | 102.50 | 427.46 | 143.43 | 1 351.61 | -1 184.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 191.00 | ||||
| Machinery and equipment | 65.16 | ||||
| Tangible assets total | 256.16 | ||||
| Holdings in group member companies | 100.00 | ||||
| Participating interests | 20.00 | ||||
| Investments total | 20.00 | 100.00 | |||
| Non-current loans receivable | 32.00 | 32.00 | |||
| Non-current other receivables | 50.40 | 50.40 | 51.22 | ||
| Long term receivables total | 50.40 | 82.40 | 83.22 | ||
| Inventories total | |||||
| Current trade debtors | 80.91 | 185.76 | 261.37 | 416.68 | 174.49 |
| Current amounts owed by group member comp. | 42.57 | ||||
| Current owed by particip. interest comp. | 16.27 | ||||
| Current other receivables | 1.14 | 19.75 | 16.65 | 7.93 | 0.28 |
| Short term receivables total | 82.05 | 205.51 | 278.02 | 440.89 | 217.34 |
| Cash and bank deposits | 112.29 | 839.10 | 597.79 | 1 602.66 | 23.36 |
| Cash and cash equivalents | 112.29 | 839.10 | 597.79 | 1 602.66 | 23.36 |
| Balance sheet total (assets) | 194.34 | 1 044.61 | 926.21 | 2 145.94 | 680.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 276.00 | 276.00 | 276.00 | 431.25 | 431.25 |
| Retained earnings | -2 253.80 | -2 151.30 | -1 723.84 | - 485.67 | 865.94 |
| Profit of the financial year | 102.50 | 427.46 | 143.43 | 1 351.61 | -1 184.75 |
| Shareholders equity total | -1 875.30 | -1 447.84 | -1 304.42 | 1 297.19 | 112.44 |
| Non-current owed to group member | 1 851.92 | 1 910.12 | 1 910.12 | 552.52 | 302.52 |
| Non-current liabilities total | 1 851.92 | 1 910.12 | 1 910.12 | 552.52 | 302.52 |
| Current bonds | 284.60 | 245.04 | |||
| Current trade creditors | 1.88 | 6.25 | 20.08 | ||
| Current owed to participating | 95.20 | ||||
| Other non-interest bearing current liabilities | 122.53 | 576.33 | 311.39 | ||
| Accruals and deferred income | 6.00 | 7.24 | 5.39 | ||
| Current liabilities total | 217.72 | 582.33 | 320.51 | 296.24 | 265.12 |
| Balance sheet total (liabilities) | 194.34 | 1 044.61 | 926.21 | 2 145.94 | 680.07 |
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.