E Masters ApS — Credit Rating and Financial Key Figures
CVR number: 35545743
Blåbærvej 9, 8643 Ans By
af@nilio.dk
tel: 29930747
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 204.64 | -22.37 | -37.66 | -3.49 | -64.86 |
| Total depreciation | -94.77 | -88.77 | -88.77 | -1 264.70 | |
| EBIT | - 299.41 | - 111.14 | - 126.44 | -1 268.19 | -64.86 |
| Other financial income | 8.87 | 4.07 | |||
| Other financial expenses | -61.11 | -63.45 | -66.63 | -91.52 | -79.31 |
| Pre-tax profit | - 351.65 | - 174.59 | - 188.99 | -1 359.72 | - 144.16 |
| Income taxes | 77.01 | 38.41 | 41.57 | -45.36 | |
| Net earnings | - 274.64 | - 136.19 | - 147.43 | -1 405.08 | - 144.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 266.32 | 177.55 | 130.81 | ||
| Intangible assets total | 266.32 | 177.55 | 130.81 | ||
| Tangible assets total | |||||
| Investments total | |||||
| Deferred tax assets | 3.79 | 45.36 | |||
| Long term receivables total | 3.79 | 45.36 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 65.03 | 62.07 | 24.13 | ||
| Current other receivables | 0.00 | 2.62 | 5.98 | 277.10 | 1.52 |
| Short term receivables total | 65.03 | 64.69 | 5.98 | 277.10 | 25.64 |
| Cash and bank deposits | 0.51 | 0.16 | 0.08 | 10.61 | |
| Cash and cash equivalents | 0.51 | 0.16 | 0.08 | 10.61 | |
| Balance sheet total (assets) | 331.86 | 246.03 | 182.30 | 277.19 | 36.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 266.32 | 177.55 | 130.81 | ||
| Retained earnings | - 792.67 | - 978.54 | -1 067.98 | -1 084.60 | -2 489.68 |
| Profit of the financial year | - 274.64 | - 136.19 | - 147.43 | -1 405.08 | - 144.16 |
| Shareholders equity total | - 720.99 | - 857.18 | -1 004.60 | -2 409.68 | -2 553.84 |
| Provisions | 34.61 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 680.00 | 675.00 | |
| Current owed to group member | 1 000.11 | 1 080.20 | 1 136.62 | 1 959.32 | 1 881.68 |
| Other non-interest bearing current liabilities | 18.13 | 13.00 | 40.29 | 47.55 | 33.42 |
| Current liabilities total | 1 018.24 | 1 103.20 | 1 186.91 | 2 686.87 | 2 590.10 |
| Balance sheet total (liabilities) | 331.86 | 246.03 | 182.30 | 277.19 | 36.25 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.