A Working Theory ApS — Credit Rating and Financial Key Figures
CVR number: 41885017
Stengårds Alle 95, 2800 Kongens Lyngby
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 116.80 | -85.70 | -50.33 |
| EBIT | - 116.80 | -85.70 | -50.33 |
| Other financial expenses | -8.17 | -10.18 | -15.64 |
| Pre-tax profit | - 124.98 | -95.88 | -65.97 |
| Net earnings | - 124.98 | -95.88 | -65.97 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 68.31 | 72.55 | 89.05 |
| Inventories total | 68.31 | 72.55 | 89.05 |
| Current trade debtors | 4.76 | ||
| Short term receivables total | 4.76 | ||
| Balance sheet total (assets) | 73.07 | 72.55 | 89.05 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 124.98 | - 220.86 | |
| Profit of the financial year | - 124.98 | -95.88 | -65.97 |
| Shareholders equity total | -84.98 | - 180.86 | - 246.83 |
| Non-current owed to group member | 70.00 | 160.00 | 237.00 |
| Non-current liabilities total | 70.00 | 160.00 | 237.00 |
| Current loans from credit institutions | 72.11 | 83.06 | 87.43 |
| Current trade creditors | 0.66 | 0.49 | |
| Other non-interest bearing current liabilities | 12.95 | 4.68 | 2.58 |
| Accruals and deferred income | 2.33 | 5.67 | 8.37 |
| Current liabilities total | 88.04 | 93.41 | 98.88 |
| Balance sheet total (liabilities) | 73.07 | 72.55 | 89.05 |
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.