Chop-up ApS — Credit Rating and Financial Key Figures
CVR number: 38989278
Norgesvej 17, 6100 Haderslev
chopupdk@gmail.dk
tel: 29723823
www.chop-up.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -19.26 | 380.73 | 284.33 | 333.74 | 996.89 |
| Employee benefit expenses | -56.12 | -84.84 | -20.20 | ||
| Total depreciation | -7.00 | -43.85 | -19.78 | -26.23 | -20.98 |
| EBIT | -26.26 | 336.88 | 208.42 | 222.67 | 955.71 |
| Other financial expenses | -2.20 | -3.02 | -8.00 | -13.17 | -7.30 |
| Pre-tax profit | -28.46 | 333.86 | 200.43 | 209.50 | 948.41 |
| Income taxes | -63.82 | -44.70 | -55.81 | - 209.28 | |
| Net earnings | -28.46 | 270.03 | 155.72 | 153.69 | 739.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 16.80 | 12.22 | 7.64 | ||
| Machinery and equipment | 19.25 | 206.92 | 70.85 | 49.20 | 32.80 |
| Other tangible assets | 6.09 | ||||
| Tangible assets total | 19.25 | 213.00 | 87.66 | 61.42 | 40.44 |
| Other receivables | 48.00 | ||||
| Investments total | 48.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 315.31 | 1 057.31 | 954.40 | 898.40 | 1 060.74 |
| Inventories total | 315.31 | 1 057.31 | 954.40 | 898.40 | 1 060.74 |
| Current trade debtors | 171.28 | 15.00 | 201.85 | 551.52 | |
| Current owed by particip. interest comp. | 78.46 | 72.82 | |||
| Current other receivables | 7.60 | ||||
| Short term receivables total | 178.88 | 15.00 | 280.31 | 624.34 | |
| Cash and bank deposits | 13.64 | 29.73 | 218.58 | 81.77 | 46.64 |
| Cash and cash equivalents | 13.64 | 29.73 | 218.58 | 81.77 | 46.64 |
| Balance sheet total (assets) | 527.08 | 1 300.05 | 1 275.63 | 1 321.90 | 1 820.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2.00 | 2.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 53.47 | 25.01 | 257.05 | 412.77 | 566.46 |
| Profit of the financial year | -28.46 | 270.03 | 155.72 | 153.69 | 739.13 |
| Shareholders equity total | 27.01 | 297.05 | 452.77 | 606.46 | 1 345.60 |
| Provisions | 5.30 | 2.73 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 93.41 | 11.55 | 12.47 | ||
| Current trade creditors | 25.00 | 40.39 | |||
| Current owed to participating | 393.26 | 486.54 | 82.25 | ||
| Short-term deferred tax liabilities | 57.82 | 42.70 | 38.51 | 192.14 | |
| Other non-interest bearing current liabilities | 406.66 | 908.64 | 346.52 | 183.41 | 184.96 |
| Accruals and deferred income | 1.68 | ||||
| Current liabilities total | 500.07 | 1 003.00 | 822.87 | 710.14 | 471.83 |
| Balance sheet total (liabilities) | 527.08 | 1 300.05 | 1 275.63 | 1 321.90 | 1 820.16 |
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.