Ellegaarden R&D ApS
CVR number: 38687174
Møllehaven 12 B, 4040 Jyllinge
info@trebleclefaudio.com
tel: 48783668
trebleclefaudio.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 118.75 | - 154.62 | - 487.02 | - 293.40 | - 529.93 |
| EBIT | - 118.75 | - 154.62 | - 487.02 | - 293.40 | - 529.93 |
| Other financial expenses | -4.61 | -6.99 | -12.74 | -16.38 | -25.00 |
| Pre-tax profit | - 123.37 | - 161.61 | - 499.77 | - 309.78 | - 554.93 |
| Income taxes | 31.42 | 27.13 | 34.02 | 107.15 | 64.55 |
| Net earnings | -91.95 | - 134.48 | - 465.75 | - 202.64 | - 490.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 6.78 | 3.22 | 14.04 | 43.86 | |
| Short term receivables total | 6.78 | 3.22 | 14.04 | 43.86 | |
| Cash and bank deposits | 19.52 | 17.84 | 30.95 | 33.66 | 7.78 |
| Cash and cash equivalents | 19.52 | 17.84 | 30.95 | 33.66 | 7.78 |
| Balance sheet total (assets) | 26.30 | 21.06 | 30.95 | 47.70 | 51.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 172.74 | - 264.69 | - 399.17 | - 864.92 | -1 067.56 |
| Profit of the financial year | -91.95 | - 134.48 | - 465.75 | - 202.64 | - 490.38 |
| Shareholders equity total | - 263.69 | - 398.17 | - 824.92 | -1 027.56 | -1 517.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 284.99 | 414.23 | 804.68 | 1 070.26 | 1 564.57 |
| Other non-interest bearing current liabilities | 46.18 | ||||
| Current liabilities total | 289.99 | 419.23 | 855.86 | 1 075.26 | 1 569.57 |
| Balance sheet total (liabilities) | 26.30 | 21.06 | 30.95 | 47.70 | 51.64 |
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.