BiniVista ApS — Credit Rating and Financial Key Figures
CVR number: 10049466
Rothesgade 9, 2100 København Ø
sds@sdsholding.dk
tel: 43270788
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.44 | 8.82 | 339.60 | -1 471.54 | 801.85 |
| Employee benefit expenses | - 276.32 | ||||
| EBIT | -5.44 | 8.82 | 339.60 | -1 471.54 | 525.53 |
| Other financial income | 0.00 | 2.24 | |||
| Other financial expenses | -1.52 | -3.88 | -0.14 | ||
| Pre-tax profit | -5.44 | 8.82 | 338.07 | -1 475.42 | 527.63 |
| Income taxes | -1.94 | -74.36 | - 116.07 | ||
| Net earnings | -5.44 | 6.88 | 263.71 | -1 475.42 | 411.56 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 975.00 | 1 633.50 | 2 102.85 | ||
| Inventories total | 975.00 | 1 633.50 | 2 102.85 | ||
| Current trade debtors | 18.75 | 23.88 | 226.99 | ||
| Current amounts owed by group member comp. | 800.00 | 1 798.61 | 2 148.61 | ||
| Current other receivables | 0.25 | 120.00 | 120.00 | ||
| Short term receivables total | 0.25 | 18.75 | 823.88 | 1 918.60 | 2 495.59 |
| Cash and bank deposits | 115.01 | 108.83 | 550.15 | 772.00 | 784.50 |
| Cash and cash equivalents | 115.01 | 108.83 | 550.15 | 772.00 | 784.50 |
| Balance sheet total (assets) | 115.26 | 127.58 | 2 349.03 | 4 324.11 | 5 382.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -9.30 | -14.74 | -7.85 | 255.86 | -1 219.56 |
| Profit of the financial year | -5.44 | 6.88 | 263.71 | -1 475.42 | 411.56 |
| Shareholders equity total | 110.26 | 117.15 | 380.86 | -1 094.56 | - 683.00 |
| Provisions | 3.61 | 3.61 | 3.61 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 6.00 | 1 723.63 | 176.51 | 263.10 |
| Current owed to group member | 1.55 | 4 955.90 | 5 392.73 | ||
| Short-term deferred tax liabilities | 1.94 | 72.69 | 72.69 | 188.76 | |
| Other non-interest bearing current liabilities | 2.50 | 166.69 | 209.96 | 217.74 | |
| Current liabilities total | 5.00 | 10.43 | 1 964.56 | 5 415.06 | 6 062.33 |
| Balance sheet total (liabilities) | 115.26 | 127.58 | 2 349.03 | 4 324.11 | 5 382.95 |
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.