Social Brew ApS — Credit Rating and Financial Key Figures
CVR number: 39766558
Vester Farimagsgade 3, 1606 København V
info@socialbrew.dk
socialbrew.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 94.16 | 448.64 | 1 113.85 | 2 977.74 | 4 529.79 |
| Employee benefit expenses | -30.25 | - 631.09 | -1 450.09 | -2 576.49 | -3 747.72 |
| Total depreciation | -13.20 | -44.09 | -94.51 | -94.51 | - 104.95 |
| EBIT | 50.70 | - 226.54 | - 430.75 | 306.74 | 677.13 |
| Other financial income | 0.14 | 0.46 | 0.02 | ||
| Other financial expenses | -14.89 | -16.20 | -87.88 | - 136.68 | - 193.78 |
| Pre-tax profit | 35.95 | - 242.74 | - 518.16 | 170.08 | 483.35 |
| Income taxes | -8.34 | 52.98 | -44.49 | -47.06 | |
| Net earnings | 27.61 | - 189.77 | - 562.65 | 170.08 | 436.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 983.63 | ||||
| Intangible assets total | 983.63 | ||||
| Machinery and equipment | 55.92 | 163.17 | 320.73 | 255.07 | 173.49 |
| Tangible assets total | 55.92 | 163.17 | 320.73 | 255.07 | 173.49 |
| Other receivables | 69.41 | 842.79 | 843.23 | 1 017.81 | 652.82 |
| Investments total | 69.41 | 842.79 | 843.23 | 1 017.81 | 652.82 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 156.49 | 60.98 | 312.46 | 571.77 | 308.53 |
| Prepayments and accrued income | 17.47 | ||||
| Current other receivables | 49.72 | 239.71 | 71.34 | 101.05 | 202.59 |
| Current deferred tax assets | 52.84 | 5.77 | |||
| Short term receivables total | 223.67 | 353.53 | 383.80 | 672.82 | 516.89 |
| Cash and bank deposits | 113.92 | 691.34 | 353.63 | 266.43 | |
| Cash and cash equivalents | 113.92 | 691.34 | 353.63 | 266.43 | |
| Balance sheet total (assets) | 349.00 | 1 473.41 | 2 239.11 | 2 299.34 | 2 593.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 861.74 | 671.97 | 109.32 | 279.40 | |
| Profit of the financial year | 27.61 | - 189.77 | - 562.65 | 170.08 | 436.29 |
| Shareholders equity total | 77.61 | 721.97 | 159.32 | 329.40 | 765.68 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 122.38 | 200.00 | 1 200.00 | 1 043.02 | 694.88 |
| Current trade creditors | 34.10 | 211.99 | 169.79 | 247.13 | 486.08 |
| Current owed to participating | 106.17 | 132.81 | 81.89 | 39.68 | |
| Short-term deferred tax liabilities | 8.34 | 8.34 | |||
| Other non-interest bearing current liabilities | 0.39 | 198.30 | 628.11 | 679.79 | 606.93 |
| Current liabilities total | 271.40 | 751.44 | 2 079.79 | 1 969.94 | 1 827.58 |
| Balance sheet total (liabilities) | 349.00 | 1 473.41 | 2 239.11 | 2 299.34 | 2 593.27 |
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.