SelfieCircle ApS — Credit Rating and Financial Key Figures
CVR number: 41631759
Tinvej 7, Benløse 4100 Ringsted
tel: 27200661
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 285.27 | 900.76 | 1 194.99 |
Employee benefit expenses | - 979.47 | -1 022.86 | -1 220.79 |
Other operating expenses | -3.01 | ||
Total depreciation | -97.76 | - 287.38 | - 508.79 |
EBIT | - 791.95 | - 412.49 | - 534.59 |
Other financial income | 2.41 | 20.04 | |
Other financial expenses | -21.60 | -63.85 | -61.77 |
Pre-tax profit | - 813.55 | - 473.93 | - 576.33 |
Income taxes | 219.18 | 102.50 | 125.14 |
Net earnings | - 594.37 | - 371.43 | - 451.19 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Development expenditure | 655.29 | 676.42 | 668.56 |
Goodwill | 22.00 | 16.00 | 10.00 |
Intangible assets total | 677.29 | 692.42 | 678.56 |
Machinery and equipment | 199.87 | 350.43 | 839.51 |
Tangible assets total | 199.87 | 350.43 | 839.51 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 267.31 | 218.97 | 152.83 |
Inventories total | 267.31 | 218.97 | 152.83 |
Current trade debtors | 17.59 | 93.91 | 197.77 |
Prepayments and accrued income | 1.53 | 276.10 | 96.77 |
Current other receivables | 29.47 | 0.09 | 101.61 |
Current deferred tax assets | 219.18 | 321.68 | 446.82 |
Short term receivables total | 267.77 | 691.78 | 842.97 |
Cash and bank deposits | 60.55 | 54.38 | 23.33 |
Cash and cash equivalents | 60.55 | 54.38 | 23.33 |
Balance sheet total (assets) | 1 472.79 | 2 007.97 | 2 537.20 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 76.92 | 76.92 | 76.92 |
Retained earnings | 273.08 | - 321.29 | - 692.72 |
Profit of the financial year | - 594.37 | - 371.43 | - 451.19 |
Shareholders equity total | - 244.37 | - 615.80 | -1 066.99 |
Non-current liabilities total | |||
Advances received | 168.80 | 194.66 | |
Current trade creditors | 323.57 | 150.82 | 358.67 |
Other non-interest bearing current liabilities | 1 393.59 | 2 304.14 | 3 050.86 |
Current liabilities total | 1 717.16 | 2 623.77 | 3 604.19 |
Balance sheet total (liabilities) | 1 472.79 | 2 007.97 | 2 537.20 |
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.