Kort- & Dokumentar Filmskolen ApS
CVR number: 42044628
Krathusvej 38 A, 2920 Charlottenlund
henrikaudon@gmail.com
tel: 35346800
www.filmkurser.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 735.96 | 822.17 | -41.33 |
Employee benefit expenses | -2 313.13 | - 818.49 | |
Total depreciation | -86.11 | - 188.89 | |
EBIT | -1 663.29 | - 185.21 | -41.33 |
Other financial expenses | -50.15 | -2.90 | |
Pre-tax profit | -1 713.44 | - 188.11 | -41.33 |
Income taxes | 376.57 | - 140.50 | 236.07 |
Net earnings | -1 336.87 | - 328.61 | 194.74 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 16.67 | ||
Intangible assets total | 16.67 | ||
Machinery and equipment | 172.22 | ||
Tangible assets total | 172.22 | ||
Other receivables | 32.20 | ||
Investments total | 32.20 | ||
Non-current loans receivable | -32.20 | ||
Non-current other receivables | 32.20 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 458.88 | ||
Current amounts owed by group member comp. | 112.49 | ||
Current other receivables | 98.90 | 14.94 | 0.62 |
Current deferred tax assets | 376.57 | ||
Short term receivables total | 934.35 | 14.94 | 113.12 |
Cash and bank deposits | 873.15 | 122.97 | 2.29 |
Cash and cash equivalents | 873.15 | 122.97 | 2.29 |
Balance sheet total (assets) | 2 028.58 | 137.91 | 115.40 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 60.00 | 60.00 |
Retained earnings | 160.74 | - 167.86 | |
Profit of the financial year | -1 336.87 | - 328.61 | 194.74 |
Shareholders equity total | -1 296.87 | - 107.86 | 86.88 |
Non-current liabilities total | |||
Short-term capital loans | 1 029.53 | ||
Current trade creditors | 121.75 | 53.75 | |
Current owed to participating | 1 029.53 | ||
Other non-interest bearing current liabilities | 536.03 | 192.02 | 28.52 |
Accruals and deferred income | 608.60 | ||
Current liabilities total | 3 325.45 | 245.77 | 28.52 |
Balance sheet total (liabilities) | 2 028.58 | 137.91 | 115.40 |
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.