Shotgun Production ApS — Credit Rating and Financial Key Figures
CVR number: 39919281
Stampesgade 6, 1702 København V
cs@kaelderen13.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 22.40 | 94.00 | -11.02 | 127.71 |
| Employee benefit expenses | -21.50 | |||
| EBIT | 22.40 | 94.00 | -11.02 | 106.21 |
| Other financial income | 0.00 | |||
| Other financial expenses | -0.02 | -0.58 | -1.43 | - 100.12 |
| Pre-tax profit | 22.38 | 93.42 | -12.45 | 6.09 |
| Income taxes | -4.93 | -20.66 | ||
| Net earnings | 17.45 | 72.76 | -12.45 | 6.09 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 23.00 | 7.50 | 7.50 | ||
| Prepayments and accrued income | 3.32 | ||||
| Current other receivables | 650.47 | 650.00 | 650.00 | 654.16 | 560.25 |
| Short term receivables total | 653.79 | 673.00 | 657.50 | 661.66 | 560.25 |
| Cash and bank deposits | 0.07 | 0.04 | 1.21 | 0.90 | |
| Cash and cash equivalents | 0.07 | 0.04 | 1.21 | 0.90 | |
| Balance sheet total (assets) | 653.79 | 673.07 | 657.54 | 662.87 | 561.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 17.45 | 90.21 | 77.76 | ||
| Profit of the financial year | 17.45 | 72.76 | -12.45 | 6.09 | |
| Shareholders equity total | 0.00 | 57.45 | 130.21 | 117.76 | 123.86 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.62 | ||||
| Current trade creditors | 10.63 | 6.25 | 6.25 | 6.25 | |
| Current owed to group member | 390.00 | 363.30 | 491.76 | 538.76 | 406.42 |
| Other non-interest bearing current liabilities | 263.78 | 241.69 | 29.32 | 0.10 | 24.01 |
| Current liabilities total | 653.79 | 615.62 | 527.33 | 545.11 | 437.30 |
| Balance sheet total (liabilities) | 653.79 | 673.07 | 657.54 | 662.87 | 561.15 |
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.