Bouncing Bunny ApS
CVR number: 39813491
Dortheavej 58, 2400 København NV
rikkekoblauch@gmail.com
tel: 24628882
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 255.22 | ||||
| External services | -19.93 | ||||
| Gross profit | 676.08 | 730.64 | 461.18 | 640.04 | 1 270.79 |
| Employee benefit expenses | - 395.06 | - 335.84 | - 131.99 | - 585.00 | - 749.58 |
| EBIT | 281.02 | 394.79 | 329.18 | 55.05 | 521.21 |
| Other financial income | 3.97 | 9.91 | 1.60 | ||
| Other financial expenses | -1.29 | -2.97 | - 174.90 | -14.96 | -2.53 |
| Net income from associates (fin.) | -20.00 | -0.00 | |||
| Pre-tax profit | 279.73 | 391.82 | 138.25 | 49.99 | 520.28 |
| Income taxes | -63.76 | -86.48 | -69.67 | -14.37 | - 116.73 |
| Net earnings | 215.97 | 305.34 | 68.58 | 35.62 | 403.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.00 | ||||
| Participating interests | 20.00 | ||||
| Investments total | 20.00 | 0.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 78.17 | 106.28 | |||
| Current amounts owed by group member comp. | 43.32 | ||||
| Current owed by particip. interest comp. | 120.00 | ||||
| Current other receivables | 185.56 | ||||
| Current deferred tax assets | 10.01 | ||||
| Short term receivables total | 185.56 | 120.00 | 121.50 | 116.30 | |
| Other current investments | 80.61 | 89.10 | 100.00 | ||
| Cash and bank deposits | 222.18 | 516.33 | 438.48 | 458.92 | 721.28 |
| Cash and cash equivalents | 222.18 | 516.33 | 519.09 | 548.02 | 821.28 |
| Balance sheet total (assets) | 407.74 | 656.33 | 640.59 | 548.02 | 937.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 136.99 |
| Other reserves | 40.00 | ||||
| Retained earnings | -90.79 | 68.69 | 316.83 | 326.50 | 225.14 |
| Profit of the financial year | 215.97 | 305.34 | 68.58 | 35.62 | 403.55 |
| Shareholders equity total | 220.48 | 470.53 | 482.60 | 461.03 | 805.68 |
| Non-current loans from credit institutions | 0.07 | ||||
| Non-current other liabilities | -0.07 | ||||
| Non-current deferred tax liabilities | 63.76 | 86.48 | 61.60 | 1.98 | 101.73 |
| Non-current liabilities total | 63.76 | 86.48 | 61.60 | 1.98 | 101.73 |
| Current bonds | 96.29 | 77.51 | 30.16 | ||
| Current trade creditors | 2.50 | 7.50 | |||
| Short-term deferred tax liabilities | 0.09 | ||||
| Other non-interest bearing current liabilities | 121.00 | 99.32 | |||
| Current liabilities total | 123.49 | 99.32 | 96.38 | 85.01 | 30.16 |
| Balance sheet total (liabilities) | 407.74 | 656.33 | 640.59 | 548.02 | 937.58 |
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.