Brahe Watches ApS
CVR number: 36981660
Ulfeldtsvej 11, 8700 Horsens
kasper@tychobrahewatches.com
www.tychobrahewatches.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 33.80 | ||||
| External services | -55.27 | ||||
| Gross profit | -21.47 | -16.82 | -42.43 | -15.22 | -17.35 |
| Employee benefit expenses | -4.52 | -3.56 | |||
| Other operating expenses | -1.58 | ||||
| Total depreciation | -3.04 | -7.97 | |||
| EBIT | -21.47 | -16.82 | -42.43 | -24.35 | -28.87 |
| Other financial expenses | -0.00 | -0.27 | -0.29 | -0.26 | |
| Pre-tax profit | -21.48 | -17.09 | -42.72 | -24.61 | -28.87 |
| Income taxes | 4.72 | 3.76 | 9.40 | 5.41 | 6.35 |
| Net earnings | -16.75 | -13.33 | -33.32 | -19.20 | -22.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 65.00 | 55.00 | 30.00 | 15.00 | 5.00 |
| Inventories total | 65.00 | 55.00 | 30.00 | 15.00 | 5.00 |
| Current trade debtors | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
| Current other receivables | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 |
| Current deferred tax assets | 16.21 | 19.97 | 29.37 | 34.78 | 41.14 |
| Short term receivables total | 20.95 | 24.71 | 34.11 | 39.52 | 45.88 |
| Cash and bank deposits | 60.42 | 53.02 | 32.18 | 23.90 | 2.62 |
| Cash and cash equivalents | 60.42 | 53.02 | 32.18 | 23.90 | 2.62 |
| Balance sheet total (assets) | 146.37 | 132.73 | 96.29 | 78.42 | 53.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -41.40 | -58.15 | -71.48 | - 104.80 | - 124.00 |
| Profit of the financial year | -16.75 | -13.33 | -33.32 | -19.20 | -22.52 |
| Shareholders equity total | 141.85 | 128.52 | 95.20 | 76.00 | 53.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.30 | 0.30 | 0.30 | ||
| Current owed to participating | 0.36 | 0.36 | 0.36 | ||
| Other non-interest bearing current liabilities | 3.85 | 3.55 | 0.43 | 2.42 | 0.02 |
| Current liabilities total | 4.52 | 4.21 | 1.09 | 2.42 | 0.02 |
| Balance sheet total (liabilities) | 146.37 | 132.73 | 96.29 | 78.42 | 53.49 |
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.