SUND FORNUFT ApS — Credit Rating and Financial Key Figures
CVR number: 30555929
Classensgade 3 A, 2100 København Ø
christian@sundfornuft.com
tel: 40558655
www.sundfornuft.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 677.30 | 1 094.29 | 971.99 | 577.28 | 714.41 |
| Employee benefit expenses | -1 089.50 | -1 099.19 | - 890.22 | - 512.93 | - 468.49 |
| Total depreciation | -61.01 | -20.62 | |||
| EBIT | - 473.22 | -25.52 | 81.77 | 64.35 | 245.93 |
| Other financial expenses | -6.85 | -20.69 | -7.42 | -2.95 | -14.71 |
| Pre-tax profit | - 480.07 | -46.22 | 74.35 | 61.40 | 231.22 |
| Income taxes | -19.14 | ||||
| Net earnings | - 480.07 | -65.36 | 74.35 | 61.40 | 231.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 20.62 | ||||
| Tangible assets total | 20.62 | ||||
| Other receivables | 99.15 | 110.49 | 110.49 | 110.49 | 110.49 |
| Investments total | 99.15 | 110.49 | 110.49 | 110.49 | 110.49 |
| Long term receivables total | |||||
| Finished products/goods | 723.72 | 824.35 | 1 144.58 | 1 035.51 | 1 091.26 |
| Inventories total | 723.72 | 824.35 | 1 144.58 | 1 035.51 | 1 091.26 |
| Prepayments and accrued income | 3.89 | 3.72 | |||
| Current other receivables | 27.14 | 39.96 | 119.09 | 11.81 | 12.81 |
| Short term receivables total | 31.03 | 43.68 | 119.09 | 11.81 | 12.81 |
| Cash and bank deposits | 23.53 | 7.38 | 31.98 | 38.59 | 62.45 |
| Cash and cash equivalents | 23.53 | 7.38 | 31.98 | 38.59 | 62.45 |
| Balance sheet total (assets) | 898.06 | 985.90 | 1 406.15 | 1 196.41 | 1 277.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -2 225.72 | -2 705.78 | -2 771.14 | -2 696.57 | -2 635.16 |
| Profit of the financial year | - 480.07 | -65.36 | 74.35 | 61.40 | 231.22 |
| Shareholders equity total | -2 580.78 | -2 646.14 | -2 571.79 | -2 510.16 | -2 278.95 |
| Non-current other liabilities | 69.97 | 86.05 | 87.34 | ||
| Non-current deferred tax liabilities | 88.65 | 95.18 | |||
| Non-current liabilities total | 69.97 | 86.05 | 87.34 | 88.65 | 95.18 |
| Current loans from credit institutions | 28.67 | 9.42 | |||
| Current trade creditors | 294.29 | 219.94 | 277.73 | 236.47 | 251.09 |
| Current owed to group member | 2 668.19 | 2 714.34 | 2 835.12 | 2 944.83 | 2 976.83 |
| Other non-interest bearing current liabilities | 417.73 | 602.29 | 777.75 | 436.61 | 232.86 |
| Current liabilities total | 3 408.87 | 3 545.99 | 3 890.59 | 3 617.92 | 3 460.77 |
| Balance sheet total (liabilities) | 898.06 | 985.90 | 1 406.15 | 1 196.41 | 1 277.00 |
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.