Ubang ApS — Credit Rating and Financial Key Figures
CVR number: 37505331
Nordre Kongelundsvej 9, 2300 København S
ulla@ubang.dk
tel: 26253723
www.ubang.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 177.40 | 317.96 | 258.34 | 190.12 | 55.92 |
| Employee benefit expenses | - 477.87 | - 211.92 | - 249.73 | - 155.16 | -44.63 |
| Total depreciation | -22.00 | -22.00 | -22.00 | -22.00 | -22.00 |
| EBIT | - 322.47 | 84.04 | -13.39 | 12.97 | -10.71 |
| Other financial expenses | -0.20 | -0.43 | -0.72 | -1.68 | -3.40 |
| Pre-tax profit | - 322.67 | 83.60 | -14.11 | 11.29 | -14.11 |
| Income taxes | 70.77 | -18.49 | -18.40 | -2.48 | |
| Net earnings | - 251.90 | 65.12 | -32.51 | 8.81 | -14.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 132.00 | 110.00 | 88.00 | 66.00 | 44.00 |
| Intangible assets total | 132.00 | 110.00 | 88.00 | 66.00 | 44.00 |
| Tangible assets total | |||||
| Other receivables | 68.13 | 56.15 | 56.15 | 1.82 | |
| Investments total | 68.13 | 56.15 | 56.15 | 1.82 | |
| Long term receivables total | |||||
| Finished products/goods | 135.41 | 65.75 | 60.64 | 43.16 | 38.98 |
| Inventories total | 135.41 | 65.75 | 60.64 | 43.16 | 38.98 |
| Current trade debtors | 28.72 | 41.93 | 24.00 | 6.22 | 1.50 |
| Current amounts owed by group member comp. | 14.39 | 76.05 | 112.03 | 111.60 | |
| Prepayments and accrued income | 1.19 | 0.61 | 0.14 | ||
| Current other receivables | 84.71 | 62.84 | 78.42 | 84.82 | 101.81 |
| Current deferred tax assets | 36.89 | 18.40 | |||
| Short term receivables total | 151.51 | 138.18 | 178.62 | 203.07 | 214.91 |
| Cash and bank deposits | 14.59 | 95.06 | 40.61 | 30.91 | 40.94 |
| Cash and cash equivalents | 14.59 | 95.06 | 40.61 | 30.91 | 40.94 |
| Balance sheet total (assets) | 501.63 | 465.14 | 424.02 | 344.97 | 338.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 499.72 | 247.82 | 312.94 | 280.43 | 289.24 |
| Profit of the financial year | - 251.90 | 65.12 | -32.51 | 8.81 | -14.11 |
| Shareholders equity total | 297.82 | 362.94 | 330.43 | 339.24 | 325.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | ||
| Current owed to participating | 166.25 | 50.35 | 3.25 | 5.58 | |
| Current owed to group member | 2.08 | ||||
| Short-term deferred tax liabilities | 2.48 | ||||
| Other non-interest bearing current liabilities | 20.48 | 36.85 | 78.59 | 8.12 | |
| Current liabilities total | 203.81 | 102.20 | 93.59 | 5.73 | 13.70 |
| Balance sheet total (liabilities) | 501.63 | 465.14 | 424.02 | 344.97 | 338.83 |
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.