Luftkastellet Ofelia ApS — Credit Rating and Financial Key Figures
CVR number: 37767603
Kvæsthusbroen 1, 1252 København K
kontor@luftkastelletofelia.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 798.35 | 3 965.23 | 2 660.18 | 4 598.77 | 4 622.71 |
| External services | -1 382.13 | -2 268.48 | -1 207.48 | -3 156.86 | -3 375.32 |
| Gross profit | 3 416.22 | 1 696.75 | 1 452.70 | 1 441.91 | 1 247.39 |
| Employee benefit expenses | -1 205.07 | -1 184.02 | -1 389.54 | -1 261.45 | -1 088.60 |
| Total depreciation | - 223.03 | - 284.03 | - 347.00 | - 347.00 | - 347.00 |
| EBIT | 1 988.13 | 228.70 | - 283.83 | - 166.53 | - 188.21 |
| Other financial expenses | -10.34 | -17.00 | -13.69 | 11.68 | -0.01 |
| Pre-tax profit | 1 977.79 | 211.71 | - 297.53 | - 154.85 | - 188.22 |
| Income taxes | - 435.09 | -47.01 | |||
| Net earnings | 1 542.70 | 164.69 | - 297.53 | - 154.85 | - 188.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 912.41 | 765.00 | 732.80 | 385.81 | 38.81 |
| Tangible assets total | 912.41 | 765.00 | 732.80 | 385.81 | 38.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.06 | 25.35 | 20.00 | 20.00 | |
| Inventories total | 25.06 | 25.35 | 20.00 | 20.00 | |
| Current other receivables | 104.00 | 104.00 | 311.85 | 128.00 | 323.91 |
| Current deferred tax assets | 12.99 | 114.00 | 122.00 | 84.00 | |
| Short term receivables total | 104.00 | 116.99 | 425.85 | 250.00 | 407.91 |
| Cash and bank deposits | 3 498.92 | 2 624.85 | 1 480.27 | 1 872.55 | 1 742.57 |
| Cash and cash equivalents | 3 498.92 | 2 624.85 | 1 480.27 | 1 872.55 | 1 742.57 |
| Balance sheet total (assets) | 4 540.39 | 3 532.18 | 2 658.93 | 2 528.36 | 2 189.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 62.50 | 62.50 | 62.50 | 62.50 | 62.50 |
| Shares repurchased | 1 000.00 | ||||
| Other reserves | 317.50 | 317.50 | 317.50 | 317.50 | 317.50 |
| Retained earnings | 279.10 | 2 077.79 | 2 242.48 | 1 944.96 | 1 790.11 |
| Profit of the financial year | 1 542.70 | 164.69 | - 297.53 | - 154.85 | - 188.22 |
| Shareholders equity total | 3 201.79 | 2 622.49 | 2 324.96 | 2 170.11 | 1 981.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 169.38 | 501.77 | 92.00 | 42.84 | 151.81 |
| Short-term deferred tax liabilities | 467.62 | ||||
| Other non-interest bearing current liabilities | 701.59 | 407.93 | 241.97 | 315.41 | 55.59 |
| Current liabilities total | 1 338.60 | 909.69 | 333.97 | 358.25 | 207.41 |
| Balance sheet total (liabilities) | 4 540.39 | 3 532.18 | 2 658.93 | 2 528.36 | 2 189.30 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.