Unlimited Performance Aps — Credit Rating and Financial Key Figures
CVR number: 36704195
Forbindelsesvejen 101, 9400 Nørresundby
timmyhw@hotmail.com
tel: 61689042
www.unlimitedperformance.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 684.04 | 1 020.54 | 1 338.69 | 1 350.70 | 1 056.39 |
| Employee benefit expenses | - 893.26 | - 986.30 | -1 183.64 | -1 020.10 | |
| Other operating expenses | - 374.38 | ||||
| Total depreciation | -36.78 | -46.33 | -60.04 | -60.04 | -60.04 |
| EBIT | 272.89 | 80.95 | 292.35 | 107.02 | -23.75 |
| Other financial income | 1.50 | 2.40 | |||
| Other financial expenses | -6.78 | -3.24 | -1.81 | -3.26 | -0.34 |
| Pre-tax profit | 266.11 | 77.71 | 292.04 | 106.15 | -24.09 |
| Income taxes | -60.14 | -18.98 | -65.92 | -25.21 | 3.20 |
| Net earnings | 205.97 | 58.73 | 226.12 | 80.94 | -20.89 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 381.52 | 365.64 | 465.57 | 405.53 | 345.49 |
| Tangible assets total | 381.52 | 365.64 | 465.57 | 405.53 | 345.49 |
| Other receivables | 54.46 | 54.46 | 54.46 | 54.46 | 54.46 |
| Investments total | 54.46 | 54.46 | 54.46 | 54.46 | 54.46 |
| Long term receivables total | |||||
| Raw materials and consumables | 2.00 | ||||
| Finished products/goods | 2.00 | 2.00 | 2.00 | 2.00 | |
| Inventories total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Current trade debtors | 10.88 | 16.87 | 40.59 | 29.87 | 52.23 |
| Current other receivables | 14.19 | ||||
| Current deferred tax assets | 20.00 | ||||
| Short term receivables total | 25.07 | 16.87 | 40.59 | 29.87 | 72.23 |
| Cash and bank deposits | 7.88 | 81.66 | 63.82 | 81.78 | 54.51 |
| Cash and cash equivalents | 7.88 | 81.66 | 63.82 | 81.78 | 54.51 |
| Balance sheet total (assets) | 470.92 | 520.63 | 626.42 | 573.62 | 528.68 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 50.00 | |||
| Retained earnings | - 178.12 | -22.15 | 36.58 | 262.70 | 343.64 |
| Profit of the financial year | 205.97 | 58.73 | 226.12 | 80.94 | -20.89 |
| Shareholders equity total | 277.85 | 136.58 | 312.70 | 393.64 | 372.75 |
| Provisions | 28.94 | 34.17 | 41.33 | 43.39 | 40.20 |
| Non-current deferred tax liabilities | 49.28 | ||||
| Non-current liabilities total | 49.28 | ||||
| Current trade creditors | 7.50 | ||||
| Short-term deferred tax liabilities | 9.75 | 46.76 | 1.14 | ||
| Other non-interest bearing current liabilities | 114.85 | 295.18 | 225.63 | 135.44 | 115.73 |
| Accruals and deferred income | 37.44 | ||||
| Current liabilities total | 114.85 | 349.87 | 272.39 | 136.59 | 115.73 |
| Balance sheet total (liabilities) | 470.92 | 520.63 | 626.42 | 573.62 | 528.68 |
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.