RADIO GO!FM A/S
CVR number: 31625033
Jens Baggesens Vej 90 K, 8200 Aarhus N
tel: 86405522
www.gofm.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 856.88 | 2 449.23 | 1 970.40 | 3 067.00 | 2 397.64 |
| Employee benefit expenses | -4 130.60 | -3 755.44 | -3 832.57 | -4 025.00 | -3 928.88 |
| Other operating expenses | -15.78 | -46.60 | -49.26 | ||
| Total depreciation | - 189.61 | - 155.04 | -92.66 | -86.00 | -67.15 |
| EBIT | - 479.11 | -1 507.85 | -1 905.58 | -1 044.00 | -1 598.39 |
| Other financial income | 2.01 | 0.08 | |||
| Other financial expenses | -84.82 | -91.72 | - 112.93 | - 149.00 | - 167.68 |
| Pre-tax profit | - 530.37 | -1 506.37 | -2 018.43 | -1 193.00 | -1 766.07 |
| Income taxes | 116.64 | 331.40 | 444.07 | 263.00 | 386.33 |
| Net earnings | - 413.73 | -1 174.97 | -1 574.36 | - 930.00 | -1 379.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 190.00 | 160.28 | |||
| Goodwill | 289.24 | 243.23 | 222.42 | ||
| Intangible assets total | 289.24 | 243.23 | 222.42 | 190.00 | 160.28 |
| Buildings | 41.67 | 14.96 | 10.74 | 7.00 | 2.31 |
| Machinery and equipment | 126.82 | 95.59 | 109.81 | 78.00 | 44.89 |
| Other tangible assets | 0.00 | 0.00 | 0.00 | ||
| Tangible assets total | 168.49 | 110.54 | 120.55 | 85.00 | 47.20 |
| Other non-current investments | -0.00 | ||||
| Other receivables | 106.02 | 108.26 | 110.55 | 113.00 | 119.42 |
| Investments total | 106.02 | 108.26 | 110.55 | 113.00 | 119.42 |
| Non-curr. owed by group member comp. | 114.95 | ||||
| Long term receivables total | 114.95 | ||||
| Inventories total | |||||
| Current trade debtors | 1 229.99 | 786.75 | 1 157.14 | 753.00 | 389.24 |
| Current amounts owed by group member comp. | 43.76 | ||||
| Prepayments and accrued income | 49.96 | 104.05 | 70.30 | 48.00 | 68.94 |
| Current other receivables | 43.28 | 45.24 | 39.00 | 12.44 | |
| Current deferred tax assets | 78.34 | 340.69 | 444.75 | 256.00 | 361.82 |
| Short term receivables total | 1 358.29 | 1 274.78 | 1 761.19 | 1 096.00 | 832.44 |
| Cash and bank deposits | 41.29 | 0.49 | 87.44 | 79.00 | 61.21 |
| Cash and cash equivalents | 41.29 | 0.49 | 87.44 | 79.00 | 61.21 |
| Balance sheet total (assets) | 1 963.33 | 1 737.31 | 2 302.14 | 1 563.00 | 1 335.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -3 557.77 | -3 971.50 | -5 146.47 | -6 721.00 | -7 650.89 |
| Profit of the financial year | - 413.73 | -1 174.97 | -1 574.36 | - 930.00 | -1 379.73 |
| Shareholders equity total | -3 471.50 | -4 646.47 | -6 220.83 | -7 151.00 | -8 530.62 |
| Provisions | 21.32 | 30.61 | 31.30 | 25.00 | |
| Non-current owed to group member | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Non-current other liabilities | 368.52 | ||||
| Non-current liabilities total | 2 000.00 | 2 368.52 | 2 000.00 | 2 000.00 | 2 000.00 |
| Advances received | 38.04 | ||||
| Current trade creditors | 285.17 | 338.07 | 767.83 | 726.00 | 261.80 |
| Current owed to group member | 2 483.79 | 3 088.72 | 5 061.00 | 5 559.00 | 7 165.24 |
| Other non-interest bearing current liabilities | 594.00 | 503.01 | 485.82 | 231.00 | 435.85 |
| Accruals and deferred income | 50.55 | 16.81 | 177.03 | 173.00 | 3.22 |
| Current liabilities total | 3 413.51 | 3 984.65 | 6 491.68 | 6 689.00 | 7 866.12 |
| Balance sheet total (liabilities) | 1 963.33 | 1 737.31 | 2 302.14 | 1 563.00 | 1 335.50 |
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.