TrapUnit ApS — Credit Rating and Financial Key Figures
CVR number: 39875608
Nørholmsvej 222, 9000 Aalborg
sf@trapunit.com
tel: 40570643
www.trapunit.com
Income statement (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 15.29 | ||
Costs of manufacturing | -4.75 | ||
External services | -19.69 | ||
Gross profit | -9.15 | -2.52 | 8.31 |
Total depreciation | -15.96 | -12.77 | -12.77 |
EBIT | -25.11 | -15.29 | -4.46 |
Other financial expenses | -0.03 | -0.03 | |
Pre-tax profit | -25.11 | -15.32 | -4.49 |
Income taxes | 3.51 | 2.81 | 2.81 |
Net earnings | -21.60 | -12.51 | -1.68 |
Assets (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Development expenditure | 63.84 | 51.07 | 38.30 |
Intangible assets total | 63.84 | 51.07 | 38.30 |
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Finished products/goods | 42.75 | 37.83 | 33.00 |
Inventories total | 42.75 | 37.83 | 33.00 |
Current deferred tax assets | 17.55 | ||
Short term receivables total | 17.55 | ||
Cash and bank deposits | 34.34 | 56.15 | 33.64 |
Cash and cash equivalents | 34.34 | 56.15 | 33.64 |
Balance sheet total (assets) | 158.48 | 145.05 | 104.94 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 |
Other reserves | 49.79 | 39.84 | 29.88 |
Retained earnings | -49.79 | -61.43 | -63.98 |
Profit of the financial year | -21.60 | -12.51 | -1.68 |
Shareholders equity total | 78.40 | 65.89 | 64.21 |
Provisions | 11.23 | 8.43 | |
Non-current liabilities total | |||
Current owed to participating | 60.00 | 60.00 | 30.00 |
Other non-interest bearing current liabilities | 20.08 | 7.92 | 2.30 |
Current liabilities total | 80.08 | 67.92 | 32.30 |
Balance sheet total (liabilities) | 158.48 | 145.05 | 104.94 |
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.