Reppio ApS
CVR number: 39608189
Ewaldsgade 7, 2200 København N
oliver@reppio.co
tel: 71721123
www.reppio.co
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 110.24 | 97.79 | -25.10 | 40.54 | -24.36 |
| Employee benefit expenses | -5.30 | -21.45 | |||
| Total depreciation | -40.91 | -40.91 | -40.91 | ||
| EBIT | 104.94 | 76.34 | -66.01 | -0.37 | -65.27 |
| Other financial expenses | -0.14 | -1.31 | 0.58 | -1.10 | -2.15 |
| Pre-tax profit | 104.80 | 75.03 | -65.44 | -1.47 | -67.42 |
| Income taxes | -23.17 | -11.49 | -18.60 | 32.75 | 15.38 |
| Net earnings | 81.63 | 63.54 | -84.04 | 31.28 | -52.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 122.73 | 81.82 | 40.91 | ||
| Intangible assets total | 122.73 | 81.82 | 40.91 | ||
| Tangible assets total | |||||
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 19.70 | 26.11 | 40.49 | ||
| Current other receivables | 1.00 | 6.00 | 1.08 | ||
| Current deferred tax assets | 18.60 | 9.74 | 23.09 | ||
| Short term receivables total | 19.70 | 45.71 | 6.00 | 50.22 | 24.18 |
| Cash and bank deposits | 112.35 | 45.30 | 77.35 | 42.15 | 68.27 |
| Cash and cash equivalents | 112.35 | 45.30 | 77.35 | 42.15 | 68.27 |
| Balance sheet total (assets) | 132.05 | 213.74 | 165.17 | 133.29 | 92.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | 135.73 | 63.82 | 31.91 | |
| Retained earnings | -25.71 | -39.82 | 55.63 | 3.50 | 66.70 |
| Profit of the financial year | 81.63 | 63.54 | -84.04 | 31.28 | -52.05 |
| Shareholders equity total | 95.92 | 159.45 | 75.42 | 106.70 | 54.65 |
| Provisions | 27.00 | 27.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 12.00 | 12.00 | 20.00 | 18.50 |
| Current owed to participating | 2.91 | 9.34 | 9.34 | 3.13 | 3.32 |
| Short-term deferred tax liabilities | 23.17 | ||||
| Other non-interest bearing current liabilities | 5.06 | 5.94 | 41.40 | 3.47 | 15.98 |
| Current liabilities total | 36.14 | 27.29 | 62.75 | 26.59 | 37.80 |
| Balance sheet total (liabilities) | 132.05 | 213.74 | 165.17 | 133.29 | 92.45 |
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.