Copenhagen Flames ApS
CVR number: 37878235
Center Boulevard 5, 2300 København S
sth@copenhagenflames.com
tel: 26173927
https://copenhagenflames.com/
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 97.00 | - 155.53 | 461.41 | 2 359.51 | 10 180.94 |
| Employee benefit expenses | - 422.00 | -1 254.28 | -2 112.27 | -2 749.99 | -10 239.85 |
| Total depreciation | -25.44 | -72.07 | |||
| EBIT | - 325.00 | -1 435.25 | -1 722.93 | - 390.48 | -58.91 |
| Other financial income | 0.01 | 154.93 | |||
| Other financial expenses | -15.00 | -33.97 | -77.61 | - 144.33 | -49.31 |
| Pre-tax profit | - 340.00 | -1 469.22 | -1 800.54 | - 534.81 | 46.72 |
| Income taxes | 316.61 | - 316.61 | |||
| Net earnings | - 340.00 | -1 152.61 | -2 117.16 | - 534.81 | 46.72 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.00 | 25.44 | |||
| Tangible assets total | 51.00 | 25.44 | |||
| Other receivables | 156.00 | ||||
| Investments total | 156.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 42.00 | 11.25 | 39.36 | 262.33 | 1 932.62 |
| Prepayments and accrued income | 25.32 | ||||
| Current other receivables | 43.13 | 0.81 | 2.18 | ||
| Current deferred tax assets | 316.61 | ||||
| Short term receivables total | 42.00 | 371.00 | 40.16 | 262.33 | 1 960.12 |
| Cash and bank deposits | 13.00 | 248.49 | 20.22 | 769.97 | 3 799.01 |
| Cash and cash equivalents | 13.00 | 248.49 | 20.22 | 769.97 | 3 799.01 |
| Balance sheet total (assets) | 106.00 | 644.92 | 60.38 | 1 032.30 | 5 915.14 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | |
| Share premium account | 150.00 | ||||
| Retained earnings | - 339.61 | -1 492.22 | -3 459.38 | -3 994.19 | |
| Profit of the financial year | - 340.00 | -1 152.61 | -2 117.16 | - 534.81 | 46.72 |
| Shareholders equity total | - 340.00 | -1 492.22 | -3 459.38 | -3 994.19 | -3 907.47 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 160.47 | ||||
| Current trade creditors | 9.00 | 3.95 | 107.20 | 31.40 | 322.32 |
| Current owed to participating | 414.00 | 291.35 | 85.00 | 84.00 | |
| Other non-interest bearing current liabilities | 23.00 | 1 841.85 | 3 327.55 | 4 995.09 | 9 255.81 |
| Current liabilities total | 446.00 | 2 137.15 | 3 519.76 | 5 026.49 | 9 822.61 |
| Balance sheet total (liabilities) | 106.00 | 644.92 | 60.38 | 1 032.30 | 5 915.14 |
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.