BIGGER PICTURE ApS
CVR number: 29011893
Linnésgade 25, 1361 København K
info@biggerpicture.dk
tel: 27141107
www.biggerpicture.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 040.60 | 1 244.66 | 3 027.99 | 2 474.32 | 1 628.12 |
| Employee benefit expenses | -1 640.40 | -1 411.58 | -2 401.39 | -2 358.29 | -2 711.20 |
| Total depreciation | -43.11 | - 129.51 | -1.94 | ||
| EBIT | - 556.70 | - 296.43 | 624.65 | 116.03 | -1 083.09 |
| Other financial income | 16.03 | ||||
| Other financial expenses | -7.50 | -37.71 | -30.34 | -38.42 | -50.33 |
| Pre-tax profit | - 564.20 | - 334.14 | 594.32 | 93.64 | -1 133.41 |
| Income taxes | 123.07 | 62.17 | -23.47 | -19.65 | |
| Net earnings | - 441.12 | - 271.97 | 570.85 | 73.99 | -1 133.41 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 24.71 | 1.94 | |||
| Tangible assets total | 24.71 | 1.94 | |||
| Other receivables | 77.76 | 72.97 | 22.50 | 22.50 | |
| Investments total | 77.76 | 72.97 | 22.50 | 22.50 | |
| Long term receivables total | |||||
| Finished products/goods | 191.25 | 220.97 | 275.00 | 258.60 | |
| Inventories total | 191.25 | 220.97 | 275.00 | 258.60 | |
| Current trade debtors | 552.41 | 209.58 | 536.76 | 718.06 | 195.09 |
| Prepayments and accrued income | 14.09 | 12.54 | 2.96 | 8.94 | 22.46 |
| Current other receivables | 26.06 | 0.15 | 158.91 | 24.59 | |
| Current deferred tax assets | 135.42 | 90.84 | |||
| Short term receivables total | 727.97 | 313.12 | 698.63 | 727.00 | 242.15 |
| Cash and bank deposits | 147.68 | 244.29 | 943.92 | 770.85 | 113.80 |
| Cash and cash equivalents | 147.68 | 244.29 | 943.92 | 770.85 | 113.80 |
| Balance sheet total (assets) | 978.12 | 823.58 | 1 863.51 | 1 795.35 | 637.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 439.57 | -1.55 | - 473.52 | 97.33 | 171.32 |
| Profit of the financial year | - 441.12 | - 271.97 | 570.85 | 73.99 | -1 133.41 |
| Shareholders equity total | 123.45 | - 148.52 | 422.33 | 296.32 | - 837.09 |
| Non-current other liabilities | 82.76 | 18.72 | |||
| Non-current liabilities total | 82.76 | 18.72 | |||
| Current trade creditors | 258.53 | 61.35 | 241.83 | 382.81 | 100.11 |
| Current owed to group member | 363.72 | 690.24 | 622.63 | 681.68 | 919.05 |
| Short-term deferred tax liabilities | 23.47 | 19.65 | |||
| Other non-interest bearing current liabilities | 137.41 | 118.85 | 534.54 | 414.89 | 436.28 |
| Accruals and deferred income | 95.00 | 18.89 | 18.70 | ||
| Current liabilities total | 854.67 | 889.33 | 1 422.47 | 1 499.03 | 1 474.13 |
| Balance sheet total (liabilities) | 978.12 | 823.58 | 1 863.51 | 1 795.35 | 637.04 |
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.