SassyLAB.dk ApS
CVR number: 42053910
Vasekær 8, 2730 Herlev
finans@sassylab.dk
tel: 31130006
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 350.00 | - 459.23 | 202.51 |
| Wages and salaries | - 100.38 | ||
| Social security expenses | -0.98 | -12.54 | |
| EBIT | - 350.00 | - 460.22 | 89.59 |
| Other financial income | 1.21 | ||
| Other financial expenses | -11.67 | -88.72 | -31.39 |
| Pre-tax profit | - 360.47 | - 548.94 | 58.20 |
| Income taxes | -13.84 | ||
| Net earnings | - 360.47 | - 548.94 | 44.37 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 4.00 | ||
| Investments total | 4.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 4.60 | 4.60 | |
| Current amounts owed by group member comp. | 287.78 | 359.24 | |
| Prepayments and accrued income | 131.12 | ||
| Current other receivables | 21.86 | 77.77 | 271.74 |
| Short term receivables total | 21.86 | 501.28 | 635.58 |
| Cash and bank deposits | 9.85 | 24.78 | |
| Cash and cash equivalents | 9.85 | 24.78 | |
| Balance sheet total (assets) | 35.71 | 526.06 | 635.58 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 360.47 | - 909.41 | |
| Profit of the financial year | - 360.47 | - 548.94 | 44.37 |
| Shareholders equity total | - 320.47 | - 869.41 | - 825.04 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 2.04 | ||
| Current trade creditors | 14.13 | 159.65 | 333.89 |
| Current owed to group member | 196.37 | 217.10 | 685.35 |
| Other non-interest bearing current liabilities | 145.67 | 785.29 | 437.04 |
| Accruals and deferred income | 233.43 | 2.31 | |
| Current liabilities total | 356.18 | 1 395.47 | 1 460.62 |
| Balance sheet total (liabilities) | 35.71 | 526.06 | 635.58 |
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.