INSPIRATION A/S
CVR number: 31424909
Smedeholm 16, 2730 Herlev
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -42.00 | -38.00 | -38.00 | -28.00 | -19.00 |
| Gross profit | -42.00 | -38.00 | -38.00 | -28.00 | -19.00 |
| EBIT | -42.00 | -38.00 | -38.00 | -28.00 | -19.00 |
| Other financial income | 605.00 | 617.00 | 161.00 | 28.00 | |
| Other financial expenses | -1.00 | ||||
| Income from other inv. held as non-curr. assets | 586.00 | ||||
| Pre-tax profit | 544.00 | 567.00 | 579.00 | 132.00 | 9.00 |
| Income taxes | - 120.00 | - 125.00 | - 353.00 | -29.00 | -2.00 |
| Net earnings | 424.00 | 442.00 | 226.00 | 103.00 | 7.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other non-current investments | 106.00 | ||||
| Investments total | 106.00 | ||||
| Deferred tax assets | 226.00 | ||||
| Long term receivables total | 226.00 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 19 849.00 | 20 308.00 | 20 753.00 | 659.00 | 621.00 |
| Current other receivables | - 106.00 | ||||
| Current deferred tax assets | 106.00 | ||||
| Short term receivables total | 19 849.00 | 20 308.00 | 20 753.00 | 659.00 | 621.00 |
| Balance sheet total (assets) | 19 955.00 | 20 534.00 | 20 753.00 | 659.00 | 621.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 17 334.00 | 17 334.00 | 17 334.00 | 500.00 | 500.00 |
| Retained earnings | 2 181.00 | 2 605.00 | 3 047.00 | 103.00 | |
| Profit of the financial year | 424.00 | 442.00 | 226.00 | 103.00 | 7.00 |
| Shareholders equity total | 19 939.00 | 20 381.00 | 20 607.00 | 603.00 | 610.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.00 | 28.00 | 19.00 | 27.00 | 9.00 |
| Short-term deferred tax liabilities | 125.00 | 127.00 | 29.00 | 2.00 | |
| Current liabilities total | 16.00 | 153.00 | 146.00 | 56.00 | 11.00 |
| Balance sheet total (liabilities) | 19 955.00 | 20 534.00 | 20 753.00 | 659.00 | 621.00 |
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.