Crisp ApS — Credit Rating and Financial Key Figures
CVR number: 40661158
Fælledvej 9, 2200 København N
info@eatcrisp.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 222.51 | 1 978.51 | 2 790.43 | 3 319.20 |
| Employee benefit expenses | - 359.16 | -1 479.84 | -2 828.83 | -3 262.27 |
| Total depreciation | -50.47 | - 103.43 | - 152.15 | - 163.40 |
| EBIT | - 187.12 | 395.23 | - 190.54 | - 106.47 |
| Other financial expenses | -10.71 | -4.33 | -44.74 | -89.64 |
| Pre-tax profit | - 197.84 | 390.91 | - 235.29 | - 196.11 |
| Income taxes | 40.61 | -87.23 | 62.55 | 38.14 |
| Net earnings | - 157.22 | 303.68 | - 172.74 | - 157.97 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 135.00 | 105.00 | 195.00 | 135.00 |
| Intangible assets total | 135.00 | 105.00 | 195.00 | 135.00 |
| Buildings | 29.86 | 22.39 | ||
| Machinery and equipment | 331.69 | 258.26 | 286.08 | 190.15 |
| Tangible assets total | 331.69 | 258.26 | 315.94 | 212.54 |
| Other receivables | 98.51 | 98.51 | 211.51 | 229.78 |
| Investments total | 98.51 | 98.51 | 211.51 | 229.78 |
| Long term receivables total | ||||
| Raw materials and consumables | 89.05 | |||
| Inventories total | 89.05 | |||
| Prepayments and accrued income | 39.40 | |||
| Current other receivables | 63.30 | 88.38 | 151.19 | 76.81 |
| Current deferred tax assets | 54.42 | 51.64 | 89.78 | |
| Short term receivables total | 117.72 | 88.38 | 202.82 | 205.98 |
| Cash and bank deposits | 319.93 | 741.90 | 636.43 | 162.43 |
| Cash and cash equivalents | 319.93 | 741.90 | 636.43 | 162.43 |
| Balance sheet total (assets) | 1 002.85 | 1 292.05 | 1 561.70 | 1 034.77 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 44.44 | 44.44 | 44.44 | 44.44 |
| Retained earnings | - 157.22 | 146.46 | -26.28 | |
| Profit of the financial year | - 157.22 | 303.68 | - 172.74 | - 157.97 |
| Shareholders equity total | - 112.78 | 190.90 | 18.16 | - 139.81 |
| Provisions | 13.81 | 10.91 | 11.14 | |
| Non-current owed to group member | 827.34 | |||
| Non-current liabilities total | 827.34 | |||
| Current trade creditors | 43.40 | 84.12 | 126.67 | 110.86 |
| Current owed to participating | 827.34 | 860.14 | 623.91 | |
| Short-term deferred tax liabilities | 35.70 | 35.70 | 35.70 | |
| Other non-interest bearing current liabilities | 231.08 | 143.08 | 521.02 | 392.97 |
| Current liabilities total | 274.49 | 1 090.24 | 1 543.54 | 1 163.44 |
| Balance sheet total (liabilities) | 1 002.85 | 1 292.05 | 1 561.70 | 1 034.77 |
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.