Body Language Academy ApS — Credit Rating and Financial Key Figures
CVR number: 40752226
Firskovvej 36, 2800 Kongens Lyngby
tel: 53536936
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 143.49 | 128.07 | 50.76 | 245.55 |
| Employee benefit expenses | -19.59 | - 109.90 | -0.12 | - 140.95 |
| Total depreciation | -43.45 | -69.79 | -70.91 | -28.73 |
| EBIT | 80.44 | -51.63 | -20.27 | 75.87 |
| Other financial income | 2.72 | 7.43 | 11.32 | 3.34 |
| Other financial expenses | -11.60 | -2.77 | -34.80 | -8.38 |
| Pre-tax profit | 71.57 | -46.97 | -43.75 | 70.83 |
| Income taxes | -21.10 | 10.18 | 9.28 | -15.81 |
| Net earnings | 50.47 | -36.79 | -34.46 | 55.02 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 153.08 | 99.50 | 28.59 | 45.10 |
| Intangible assets total | 153.08 | 99.50 | 28.59 | 45.10 |
| Tangible assets total | ||||
| Other receivables | 12.93 | 13.45 | 13.45 | 13.45 |
| Investments total | 12.93 | 13.45 | 13.45 | 13.45 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 246.15 | |||
| Current other receivables | 12.79 | 23.42 | 78.16 | 207.03 |
| Short term receivables total | 12.79 | 269.57 | 78.16 | 207.03 |
| Cash and bank deposits | 377.75 | 361.87 | 529.42 | 410.54 |
| Cash and cash equivalents | 377.75 | 361.87 | 529.42 | 410.54 |
| Balance sheet total (assets) | 556.56 | 744.39 | 649.62 | 676.13 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 50.47 | 13.67 | -20.79 | |
| Profit of the financial year | 50.47 | -36.79 | -34.46 | 55.02 |
| Shareholders equity total | 90.47 | 53.67 | 19.21 | 74.23 |
| Provisions | 21.10 | 10.92 | 1.64 | 9.92 |
| Non-current liabilities total | ||||
| Current trade creditors | 192.45 | 513.49 | 552.77 | 388.01 |
| Current owed to participating | 207.38 | 151.00 | 76.00 | |
| Short-term deferred tax liabilities | 7.52 | |||
| Other non-interest bearing current liabilities | 45.16 | 15.30 | 196.44 | |
| Current liabilities total | 444.99 | 679.79 | 628.77 | 591.98 |
| Balance sheet total (liabilities) | 556.56 | 744.39 | 649.62 | 676.13 |
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.