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.