PROJEKTCOMPAGNIET ApS — Credit Rating and Financial Key Figures
CVR number: 29323828
Dalevænget 14, Dale 3080 Tikøb
charlottenborg@larsen.mail.dk
tel: 21920313
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -63.10 | -47.86 | -63.50 | -26.24 | -14.52 |
| Employee benefit expenses | -2.80 | ||||
| EBIT | -65.90 | -47.86 | -63.50 | -26.24 | -14.52 |
| Other financial expenses | -4.96 | -2.67 | -10.68 | -5.11 | |
| Pre-tax profit | -70.86 | -50.53 | -74.18 | -31.36 | -14.52 |
| Income taxes | 15.59 | 11.12 | 16.32 | 6.90 | 3.19 |
| Net earnings | -55.27 | -39.42 | -57.86 | -24.46 | -11.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 30.00 | 30.00 | 30.00 | ||
| Tangible assets total | 30.00 | 30.00 | 30.00 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 4.00 | 4.00 | 4.00 | 39.30 | 39.30 |
| Inventories total | 4.00 | 4.00 | 4.00 | 39.30 | 39.30 |
| Current other receivables | 10.78 | 28.78 | 3.52 | 30.00 | 60.22 |
| Current deferred tax assets | 137.53 | 148.64 | 164.96 | 171.86 | 175.05 |
| Short term receivables total | 148.30 | 177.42 | 168.48 | 201.86 | 235.28 |
| Cash and bank deposits | 763.84 | 1 006.39 | 740.42 | 637.28 | 547.52 |
| Cash and cash equivalents | 763.84 | 1 006.39 | 740.42 | 637.28 | 547.52 |
| Balance sheet total (assets) | 916.14 | 1 187.81 | 942.90 | 908.44 | 852.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 280.02 | 224.75 | 185.33 | 127.47 | 103.02 |
| Profit of the financial year | -55.27 | -39.42 | -57.86 | -24.46 | -11.33 |
| Shareholders equity total | 264.75 | 225.33 | 167.47 | 143.02 | 131.69 |
| Non-current trade creditors | 2.50 | ||||
| Non-current liabilities total | 2.50 | ||||
| Current owed to participating | 651.38 | 953.42 | 775.42 | 765.42 | 717.91 |
| Other non-interest bearing current liabilities | 0.02 | 9.05 | |||
| Current liabilities total | 651.39 | 962.47 | 775.42 | 765.42 | 717.91 |
| Balance sheet total (liabilities) | 916.14 | 1 187.81 | 942.90 | 908.44 | 852.10 |
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.