CO-PRODUCTION ApS
CVR number: 70516411
Lammestrupvej 25, 4140 Borup
info@conferencecampus.eu
tel: 30688002
www.conferencecampus.eu
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 194.29 | - 186.81 | 399.49 | 294.21 | 102.89 |
| Employee benefit expenses | - 304.02 | - 150.00 | - 100.00 | - 150.00 | - 100.00 |
| Total depreciation | -45.52 | -35.46 | -18.28 | -18.28 | -19.37 |
| EBIT | - 155.25 | - 372.28 | 281.21 | 125.93 | -16.48 |
| Other financial expenses | -3.45 | -5.46 | -9.96 | -1.95 | -0.05 |
| Pre-tax profit | - 158.70 | - 377.73 | 271.25 | 123.98 | -16.53 |
| Income taxes | -93.04 | ||||
| Net earnings | - 251.74 | - 377.73 | 271.25 | 123.98 | -16.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 150.39 | 114.93 | 37.65 | 19.37 | |
| Tangible assets total | 150.39 | 114.93 | 37.65 | 19.37 | |
| Other receivables | 30.00 | 30.00 | 30.00 | ||
| Investments total | 30.00 | 30.00 | 30.00 | ||
| Non-current other receivables | 75.00 | 75.00 | |||
| Long term receivables total | 75.00 | 75.00 | |||
| Raw materials and consumables | 20.15 | 20.15 | 10.00 | 10.00 | 10.00 |
| Inventories total | 20.15 | 20.15 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 105.35 | 98.63 | 75.00 | ||
| Short term receivables total | 105.35 | 98.63 | 75.00 | ||
| Cash and bank deposits | 889.42 | 536.25 | 1 106.49 | 1 122.90 | 1 142.09 |
| Cash and cash equivalents | 889.42 | 536.25 | 1 106.49 | 1 122.90 | 1 142.09 |
| Balance sheet total (assets) | 1 240.31 | 844.95 | 1 184.14 | 1 257.28 | 1 182.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 470.00 | 470.00 | 470.00 | 470.00 | 470.00 |
| Retained earnings | 948.65 | 696.91 | 319.18 | 590.43 | 714.41 |
| Profit of the financial year | - 251.74 | - 377.73 | 271.25 | 123.98 | -16.53 |
| Shareholders equity total | 1 166.91 | 789.17 | 1 060.43 | 1 184.41 | 1 167.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.19 | ||||
| Other non-interest bearing current liabilities | 59.21 | 55.78 | 123.72 | 72.87 | 14.20 |
| Current liabilities total | 73.40 | 55.78 | 123.72 | 72.87 | 14.20 |
| Balance sheet total (liabilities) | 1 240.31 | 844.95 | 1 184.14 | 1 257.28 | 1 182.09 |
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.