Koalision! Aps — Credit Rating and Financial Key Figures
CVR number: 39568985
Bækkelundsvej 2, 8240 Risskov
jespersteppat@yahoo.dk
tel: 40272540
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 108.81 | ||||
External services | -47.34 | ||||
Gross profit | 61.47 | 42.12 | 94.42 | 20.68 | 59.41 |
Employee benefit expenses | -18.50 | -63.48 | -85.35 | -83.88 | -51.63 |
EBIT | 42.97 | -21.36 | 9.06 | -63.20 | 7.79 |
Other financial expenses | -2.83 | ||||
Pre-tax profit | 42.97 | -21.36 | 9.06 | -63.20 | 4.96 |
Income taxes | -9.45 | -1.99 | 13.90 | -1.09 | |
Net earnings | 33.52 | -21.36 | 7.07 | -49.30 | 3.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 78.41 | 77.72 | 107.19 | 24.58 | 16.42 |
Current deferred tax assets | 4.70 | 2.71 | 13.90 | 12.81 | |
Short term receivables total | 78.41 | 82.42 | 109.90 | 38.49 | 29.23 |
Cash and bank deposits | 11.45 | 22.81 | 46.23 | 55.13 | 16.59 |
Cash and cash equivalents | 11.45 | 22.81 | 46.23 | 55.13 | 16.59 |
Balance sheet total (assets) | 89.86 | 105.23 | 156.12 | 93.61 | 45.83 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 0.80 | 0.80 | 40.00 | 40.00 | 40.00 |
Other reserves | 1.63 | 35.15 | |||
Retained earnings | 4.70 | 26.46 | 33.53 | -15.76 | |
Profit of the financial year | 33.52 | -21.36 | 7.07 | -49.30 | 3.87 |
Shareholders equity total | 35.95 | 19.29 | 73.53 | 24.24 | 28.11 |
Provisions | 9.45 | ||||
Non-current liabilities total | |||||
Current trade creditors | 7.43 | 7.16 | 2.67 | 18.05 | 6.41 |
Current owed to participating | 6.15 | 17.07 | 26.95 | 13.04 | 0.87 |
Short-term deferred tax liabilities | 9.45 | ||||
Other non-interest bearing current liabilities | 21.41 | 61.72 | 52.96 | 38.29 | 10.44 |
Current liabilities total | 44.45 | 85.94 | 82.59 | 69.38 | 17.72 |
Balance sheet total (liabilities) | 89.86 | 105.23 | 156.12 | 93.61 | 45.83 |
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.