The Visionary Beauty Comp. ApS
CVR number: 37609579
Hegningen 3, 2300 København S
emilie@solutionsbyem.dk
tel: 29442204
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.79 | -11.55 | -19.00 | -22.38 | -19.38 |
| EBIT | -4.79 | -11.55 | -19.00 | -22.38 | -19.38 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.00 | -0.01 | -17.31 | -18.42 | -19.15 |
| Pre-tax profit | -4.79 | -11.56 | -36.31 | -40.80 | -38.52 |
| Net earnings | -4.79 | -11.56 | -36.31 | -40.80 | -38.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.20 | ||||
| Current other receivables | 2.22 | 4.97 | 9.22 | 4.97 | |
| Short term receivables total | 4.42 | 4.97 | 9.22 | 4.97 | |
| Cash and bank deposits | 0.15 | 8.36 | 0.21 | 0.01 | |
| Cash and cash equivalents | 0.15 | 8.36 | 0.21 | 0.01 | |
| Balance sheet total (assets) | 4.42 | 5.12 | 17.57 | 5.18 | 0.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | - 500.19 | - 504.98 | - 516.53 | - 552.84 | - 593.64 |
| Profit of the financial year | -4.79 | -11.56 | -36.31 | -40.80 | -38.52 |
| Shareholders equity total | - 404.98 | - 416.53 | - 452.84 | - 493.63 | - 532.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.50 | 6.50 | 6.50 | 6.50 | 6.50 |
| Current owed to participating | 12.20 | 22.20 | 36.40 | ||
| Current owed to group member | 402.45 | 402.45 | 451.71 | 470.12 | 489.27 |
| Other non-interest bearing current liabilities | 0.44 | 12.70 | |||
| Current liabilities total | 409.39 | 421.65 | 470.41 | 498.81 | 532.16 |
| Balance sheet total (liabilities) | 4.42 | 5.12 | 17.57 | 5.18 | 0.01 |
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.