More Than Sweet ApS
CVR number: 41749172
Nørreeng 7, Trørød 2950 Vedbæk
marie@havnoe.dk
tel: 42800901
mariefrankcph.com
Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -98.05 | 41.62 |
Employee benefit expenses | - 305.79 | - 275.69 |
Total depreciation | -12.88 | - 115.97 |
EBIT | - 416.73 | - 350.05 |
Other financial expenses | -1.27 | -0.10 |
Pre-tax profit | - 418.00 | - 350.14 |
Income taxes | 90.64 | 73.59 |
Net earnings | - 327.36 | - 276.55 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 115.97 | |
Tangible assets total | 115.97 | |
Investments total | ||
Long term receivables total | ||
Raw materials and consumables | 15.00 | |
Inventories total | 15.00 | |
Current trade debtors | 4.44 | 7.23 |
Current other receivables | 16.50 | |
Current deferred tax assets | 90.64 | 73.59 |
Short term receivables total | 111.58 | 80.82 |
Cash and bank deposits | 39.69 | 16.40 |
Cash and cash equivalents | 39.69 | 16.40 |
Balance sheet total (assets) | 282.24 | 97.22 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | - 327.36 | |
Profit of the financial year | - 327.36 | - 276.55 |
Shareholders equity total | - 287.36 | - 563.91 |
Non-current liabilities total | ||
Current owed to group member | 525.50 | 625.68 |
Other non-interest bearing current liabilities | 44.09 | 35.45 |
Current liabilities total | 569.59 | 661.13 |
Balance sheet total (liabilities) | 282.24 | 97.22 |
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.