open to grace ApS — Credit Rating and Financial Key Figures
CVR number: 38076981
Masnedøgade 6 D, 2100 København Ø
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12.46 | 11.23 | -14.50 | -0.70 | |
| Employee benefit expenses | -23.49 | -11.70 | -10.88 | ||
| Other operating expenses | -11.13 | ||||
| EBIT | -11.03 | -0.47 | -25.38 | -11.83 | |
| Other financial expenses | -0.05 | -0.05 | -0.06 | ||
| Pre-tax profit | -12.83 | -10.98 | -0.52 | -25.44 | -11.83 |
| Income taxes | 2.82 | 2.42 | 5.60 | ||
| Net earnings | -10.01 | -8.57 | -0.52 | -19.84 | -11.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 36.64 | 43.67 | 40.18 | 23.63 | |
| Inventories total | 36.64 | 43.67 | 40.18 | 23.63 | |
| Current other receivables | 7.04 | 7.04 | 7.04 | ||
| Short term receivables total | 7.04 | 7.04 | 7.04 | ||
| Cash and bank deposits | 13.33 | 15.17 | 11.19 | 1.65 | 22.86 |
| Cash and cash equivalents | 13.33 | 15.17 | 11.19 | 1.65 | 22.86 |
| Balance sheet total (assets) | 57.00 | 58.84 | 58.41 | 32.32 | 22.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -28.81 | -38.82 | -47.38 | -47.91 | -64.04 |
| Profit of the financial year | -10.01 | -8.57 | -0.52 | -19.84 | -11.83 |
| Shareholders equity total | 11.18 | 2.62 | 2.09 | -17.75 | -25.87 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 45.82 | 56.22 | 56.31 | 50.07 | 48.73 |
| Current liabilities total | 45.82 | 56.22 | 56.31 | 50.07 | 48.73 |
| Balance sheet total (liabilities) | 57.00 | 58.84 | 58.41 | 32.32 | 22.86 |
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.