studentCrew ApS — Credit Rating and Financial Key Figures
CVR number: 38345273
Dronningens Tværgade 7, 1302 København K
info@studentcrew.dk
tel: 71747077
www.studentcrew.dk
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 625.38 | 1 720.95 | 1 689.34 | 1 803.66 | 689.92 |
| Employee benefit expenses | -1 474.21 | -1 592.40 | -1 341.47 | -1 510.75 | - 789.89 |
| Total depreciation | -77.01 | - 110.08 | - 157.87 | ||
| EBIT | 151.17 | 128.54 | 270.86 | 182.84 | - 257.83 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -2.14 | -4.65 | -5.70 | -7.03 | -7.28 |
| Pre-tax profit | 149.03 | 123.98 | 265.15 | 175.81 | - 265.11 |
| Income taxes | -34.34 | -27.60 | -78.45 | -12.73 | 57.35 |
| Net earnings | 114.69 | 96.38 | 186.71 | 163.08 | - 207.76 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 220.50 | 253.23 | 143.15 | ||
| Intangible assets total | 220.50 | 253.23 | 143.15 | ||
| Machinery and equipment | 14.72 | 14.72 | 14.72 | ||
| Tangible assets total | 14.72 | 14.72 | 14.72 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 427.61 | 333.00 | 13.20 | 173.71 | 117.05 |
| Prepayments and accrued income | 17.43 | ||||
| Current other receivables | 19.05 | 111.96 | 12.39 | 23.44 | |
| Current deferred tax assets | 22.62 | ||||
| Short term receivables total | 445.03 | 352.05 | 125.16 | 186.10 | 163.11 |
| Cash and bank deposits | 209.19 | 90.39 | 650.69 | 705.40 | 472.35 |
| Cash and cash equivalents | 209.19 | 90.39 | 650.69 | 705.40 | 472.35 |
| Balance sheet total (assets) | 654.23 | 677.65 | 1 043.80 | 1 049.37 | 635.46 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 192.90 | 218.42 | 111.66 | ||
| Retained earnings | 126.95 | 48.74 | 119.59 | 413.07 | 687.81 |
| Profit of the financial year | 114.69 | 96.38 | 186.71 | 163.08 | - 207.76 |
| Shareholders equity total | 291.63 | 388.01 | 574.72 | 737.81 | 530.05 |
| Provisions | 27.60 | 86.55 | 34.73 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 15.77 | 6.25 | 3.31 | 9.99 | 8.26 |
| Current owed to participating | 3.30 | 3.30 | 3.30 | 5.43 | |
| Short-term deferred tax liabilities | 81.74 | 30.17 | 3.22 | 32.18 | 43.13 |
| Other non-interest bearing current liabilities | 265.08 | 222.31 | 372.69 | 231.36 | 48.60 |
| Current liabilities total | 362.59 | 262.04 | 382.53 | 276.83 | 105.41 |
| Balance sheet total (liabilities) | 654.23 | 677.65 | 1 043.80 | 1 049.37 | 635.46 |
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.