Getting Married in Denmark ApS — Credit Rating and Financial Key Figures
CVR number: 36940204
Købmagergade 61 A, 1150 København K
Rasmus@gettingmarriedindenmark.com
tel: 20162514
https://gettingmarriedindenmark.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 890.77 | 1 354.12 | 3 314.52 | 2 302.64 | 912.15 |
| Employee benefit expenses | - 835.50 | -1 128.82 | -1 380.23 | -1 607.33 | - 587.87 |
| Other operating expenses | -11.50 | -23.00 | -69.00 | ||
| Total depreciation | -7.00 | -14.11 | -21.98 | -22.96 | |
| EBIT | 48.27 | 225.30 | 1 908.67 | 650.33 | 232.33 |
| Other financial income | 122.61 | 55.81 | |||
| Other financial expenses | -26.78 | -49.19 | -39.61 | -47.18 | -66.64 |
| Pre-tax profit | 21.49 | 176.11 | 1 869.07 | 725.77 | 221.49 |
| Income taxes | -7.46 | -37.38 | - 413.16 | - 165.45 | -48.87 |
| Net earnings | 14.03 | 138.73 | 1 455.91 | 560.32 | 172.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 84.67 | 78.70 | 55.74 | ||
| Tangible assets total | 84.67 | 78.70 | 55.74 | ||
| Other receivables | 37.05 | 37.05 | |||
| Investments total | 37.05 | 37.05 | |||
| Non-curr. owed by group member comp. | 1 178.15 | 1 236.50 | |||
| Long term receivables total | 1 178.15 | 1 236.50 | |||
| Inventories total | |||||
| Current trade debtors | 382.20 | 480.30 | 534.59 | ||
| Current amounts owed by group member comp. | 121.73 | 137.48 | 91.60 | 131.93 | |
| Prepayments and accrued income | 175.00 | ||||
| Current other receivables | 184.02 | 0.11 | |||
| Short term receivables total | 184.02 | 121.73 | 519.67 | 572.01 | 841.52 |
| Cash and bank deposits | 717.12 | 1 642.48 | 2 631.92 | 945.71 | 1 631.88 |
| Cash and cash equivalents | 717.12 | 1 642.48 | 2 631.92 | 945.71 | 1 631.88 |
| Balance sheet total (assets) | 901.14 | 1 764.21 | 3 236.27 | 2 811.62 | 3 802.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 150.00 | 700.00 | |||
| Retained earnings | 40.76 | -95.21 | - 656.48 | 799.43 | 1 359.76 |
| Profit of the financial year | 14.03 | 138.73 | 1 455.91 | 560.32 | 172.62 |
| Shareholders equity total | 104.79 | 243.52 | 1 549.43 | 1 409.76 | 1 582.37 |
| Provisions | 2.33 | 4.78 | 1.11 | ||
| Non-current other liabilities | 377.24 | ||||
| Non-current deferred tax liabilities | 7.46 | 37.38 | 410.83 | 163.00 | |
| Non-current liabilities total | 384.70 | 37.38 | 410.83 | 163.00 | |
| Current loans from credit institutions | 1 119.25 | 128.48 | |||
| Current trade creditors | 4.00 | 4.00 | 123.33 | 125.24 | 746.53 |
| Current owed to participating | 29.13 | 15.78 | 15.78 | ||
| Current owed to group member | 13.22 | 18.90 | 0.90 | 364.76 | 535.86 |
| Short-term deferred tax liabilities | 52.54 | ||||
| Other non-interest bearing current liabilities | 394.43 | 341.17 | 991.86 | 728.32 | 868.50 |
| Current liabilities total | 411.65 | 1 483.32 | 1 273.69 | 1 234.09 | 2 219.21 |
| Balance sheet total (liabilities) | 901.14 | 1 764.21 | 3 236.27 | 2 811.62 | 3 802.69 |
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.