Burst ApS — Credit Rating and Financial Key Figures
CVR number: 39273209
Åparken 6, 8000 Aarhus C
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -59.31 | 105.89 | 145.84 | 86.18 | 268.71 |
| Employee benefit expenses | -39.00 | -35.69 | -22.94 | - 158.74 | - 234.72 |
| Total depreciation | -0.35 | -0.35 | -24.24 | -70.33 | -70.53 |
| EBIT | -98.66 | 69.86 | 98.66 | - 142.89 | -36.54 |
| Other financial expenses | -0.36 | -0.10 | -1.95 | -2.70 | |
| Pre-tax profit | -98.66 | 69.49 | 98.56 | - 144.84 | -39.24 |
| Income taxes | 21.70 | -15.29 | -37.08 | 35.16 | 11.93 |
| Net earnings | -76.95 | 54.20 | 61.48 | - 109.67 | -27.31 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible rights | 122.24 | 319.78 | 253.88 | 184.75 | |
| Intangible assets total | 122.24 | 319.78 | 253.88 | 184.75 | |
| Machinery and equipment | 6.65 | 6.30 | 4.90 | 3.50 | 2.10 |
| Tangible assets total | 6.65 | 6.30 | 4.90 | 3.50 | 2.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.10 | 11.93 | |||
| Prepayments and accrued income | 4.01 | 4.10 | 1.24 | ||
| Current other receivables | 1.78 | ||||
| Current deferred tax assets | 21.70 | 6.42 | 4.50 | 16.42 | |
| Short term receivables total | 23.49 | 12.52 | 15.94 | 8.60 | 17.66 |
| Cash and bank deposits | 16.77 | 5.64 | 25.65 | 8.20 | 28.95 |
| Cash and cash equivalents | 16.77 | 5.64 | 25.65 | 8.20 | 28.95 |
| Balance sheet total (assets) | 46.91 | 146.69 | 366.27 | 274.17 | 233.47 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 68.00 | 68.00 | 68.00 | 68.00 | 68.00 |
| Retained earnings | -76.95 | -22.75 | 38.73 | -70.95 | |
| Profit of the financial year | -76.95 | 54.20 | 61.48 | - 109.67 | -27.31 |
| Shareholders equity total | -8.95 | 45.25 | 106.73 | -2.95 | -30.26 |
| Provisions | 30.67 | ||||
| Non-current accruals and deferred income | 55.00 | 40.00 | 25.00 | ||
| Non-current liabilities total | 55.00 | 40.00 | 25.00 | ||
| Current trade creditors | 7.00 | 8.27 | 8.27 | 11.36 | 7.26 |
| Other non-interest bearing current liabilities | 48.86 | 93.18 | 150.61 | 210.76 | 216.46 |
| Accruals and deferred income | 15.00 | 15.00 | 15.00 | ||
| Current liabilities total | 55.86 | 101.44 | 173.87 | 237.12 | 238.72 |
| Balance sheet total (liabilities) | 46.91 | 146.69 | 366.27 | 274.17 | 233.47 |
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.