Black Swan Est.1986 ApS
CVR number: 37984698
Fuglsøvej 25, 8240 Risskov
jacob-espensen86@hotmail.com
tel: 28121956
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.50 | -6.30 | -5.63 | -10.63 | -5.63 |
| EBIT | -9.50 | -6.30 | -5.63 | -10.63 | -5.63 |
| Other financial expenses | -0.60 | -2.30 | -1.23 | -1.41 | |
| Reduction non-current investment assets | 37.87 | ||||
| Pre-tax profit | -9.50 | -6.90 | -7.93 | -11.85 | -44.90 |
| Net earnings | -9.50 | -6.90 | -7.93 | -11.85 | -44.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 0.50 | 18.91 | 37.87 | 37.87 | 0.00 |
| Investments total | 0.50 | 18.91 | 37.87 | 37.87 | 0.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 0.50 | 18.91 | 37.87 | 37.87 | 0.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Retained earnings | -9.50 | -16.40 | -24.32 | -36.17 | |
| Profit of the financial year | -9.50 | -6.90 | -7.93 | -11.85 | -44.90 |
| Shareholders equity total | -9.50 | -16.39 | -24.32 | 3.82 | -41.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Current owed to participating | 0.50 | 28.99 | 55.72 | 27.40 | 36.58 |
| Other non-interest bearing current liabilities | 5.00 | 1.82 | 1.98 | 2.15 | 0.00 |
| Current liabilities total | 10.00 | 35.31 | 62.19 | 34.05 | 41.08 |
| Balance sheet total (liabilities) | 0.50 | 18.91 | 37.87 | 37.87 | 0.00 |
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.