SUBNOVATE ApS
CVR number: 34889082
Grimhøjvej 6, 8220 Brabrand
jbj@subnovate.com
tel: 42531333
www.subnovate.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 343.76 | - 322.06 | - 784.00 | -31.14 | 122.07 |
| Total depreciation | - 683.56 | - 438.38 | - 218.56 | -80.58 | -44.88 |
| EBIT | -1 027.32 | - 760.44 | -1 002.55 | - 111.72 | 77.19 |
| Other financial income | 2 479.79 | 1 302.28 | 455.09 | 233.89 | |
| Other financial expenses | -90.66 | -82.78 | -71.52 | -66.85 | - 129.76 |
| Pre-tax profit | 1 361.81 | 459.06 | - 618.97 | - 178.56 | 181.31 |
| Net earnings | 1 361.81 | 459.06 | - 618.97 | - 178.56 | 181.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 782.40 | 344.02 | 125.46 | 44.88 | |
| Intangible assets total | 782.40 | 344.02 | 125.46 | 44.88 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 263.66 | 1 586.98 | 666.99 | 40.00 | 40.00 |
| Current other receivables | 48.80 | 53.52 | 65.09 | 48.49 | |
| Short term receivables total | 312.46 | 1 586.98 | 720.51 | 105.09 | 88.49 |
| Balance sheet total (assets) | 1 094.86 | 1 931.00 | 845.98 | 149.97 | 88.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 111.11 | 111.11 | 111.11 | 111.11 | 111.11 |
| Other reserves | 782.40 | 344.02 | 125.46 | 44.88 | |
| Retained earnings | -4 409.01 | -2 608.82 | -1 931.20 | -2 469.60 | -2 603.28 |
| Profit of the financial year | 1 361.81 | 459.06 | - 618.97 | - 178.56 | 181.31 |
| Shareholders equity total | -2 153.69 | -1 694.63 | -2 313.60 | -2 492.16 | -2 310.85 |
| Provisions | 200.00 | 165.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 475.19 | 2 510.72 | 2 466.72 | 2 364.16 | 2 281.24 |
| Current trade creditors | 582.97 | 717.83 | 392.31 | 52.00 | 20.00 |
| Other non-interest bearing current liabilities | 190.39 | 197.07 | 135.55 | 225.97 | 98.10 |
| Current liabilities total | 3 248.55 | 3 425.62 | 2 994.58 | 2 642.14 | 2 399.34 |
| Balance sheet total (liabilities) | 1 094.86 | 1 931.00 | 845.98 | 149.97 | 88.49 |
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.