Empire Copenhagen ApS — Credit Rating and Financial Key Figures
CVR number: 39798298
Amagerbrogade 213, 2300 København S
sara@empirecph.com
tel: 60377004
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 392.02 | -1 578.50 | - 100.06 | - 286.94 | - 572.17 |
| Employee benefit expenses | -2 704.55 | -1 291.82 | -1 062.60 | - 572.27 | - 286.65 |
| Other operating expenses | -34.73 | ||||
| Total depreciation | - 732.04 | -3 566.85 | - 160.98 | - 198.32 | - 211.52 |
| EBIT | -4 828.62 | -6 437.17 | -1 358.37 | -1 057.53 | -1 070.35 |
| Other financial income | 10.52 | 0.64 | 0.06 | ||
| Other financial expenses | - 789.66 | - 146.56 | -65.17 | - 100.20 | -0.09 |
| Pre-tax profit | -5 612.84 | -6 583.09 | -1 423.54 | -1 157.72 | -1 070.38 |
| Income taxes | 225.57 | ||||
| Net earnings | -5 612.84 | -6 583.09 | -1 423.54 | -1 157.72 | - 844.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 485.00 | ||||
| Intangible assets total | 1 485.00 | ||||
| Buildings | 2 053.98 | 162.09 | 522.09 | 419.11 | 323.59 |
| Machinery and equipment | 253.38 | 283.94 | 228.53 | 214.31 | 137.36 |
| Tangible assets total | 2 307.36 | 446.03 | 750.62 | 633.42 | 460.95 |
| Investments total | 196.47 | 196.47 | 196.47 | 196.47 | |
| Long term receivables total | |||||
| Finished products/goods | 84.85 | 37.78 | 37.78 | ||
| Inventories total | 84.85 | 37.78 | 37.78 | ||
| Current trade debtors | 11.69 | ||||
| Current amounts owed by group member comp. | 996.65 | ||||
| Prepayments and accrued income | 2.11 | 50.96 | |||
| Current other receivables | 942.80 | 234.32 | 54.21 | 83.25 | 16.78 |
| Current deferred tax assets | 225.57 | ||||
| Short term receivables total | 1 939.45 | 234.32 | 54.21 | 85.36 | 304.99 |
| Cash and bank deposits | 331.86 | 159.43 | 157.82 | 61.40 | 60.70 |
| Cash and cash equivalents | 331.86 | 159.43 | 157.82 | 61.40 | 60.70 |
| Balance sheet total (assets) | 6 148.51 | 1 074.02 | 1 196.90 | 976.65 | 1 023.12 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -5 612.84 | -12 195.93 | -13 619.46 | -14 777.19 | |
| Profit of the financial year | -5 612.84 | -6 583.09 | -1 423.54 | -1 157.72 | - 844.81 |
| Shareholders equity total | -5 562.84 | -12 145.93 | -13 569.46 | -14 727.19 | -15 572.00 |
| Capital loans | 12 383.72 | 12 383.72 | |||
| Non-current owed to group member | 15 247.51 | 15 932.51 | |||
| Non-current deferred tax liabilities | 410.11 | 410.11 | |||
| Non-current liabilities total | 12 383.72 | 12 383.72 | 15 657.63 | 16 342.63 | |
| Current trade creditors | 126.59 | 12.05 | 41.40 | 11.73 | 225.10 |
| Current owed to participating | 4.50 | ||||
| Current owed to group member | 11 457.54 | ||||
| Other non-interest bearing current liabilities | 127.23 | 824.18 | 2 341.24 | 29.98 | 27.39 |
| Current liabilities total | 11 711.36 | 836.23 | 2 382.64 | 46.21 | 252.49 |
| Balance sheet total (liabilities) | 6 148.51 | 1 074.02 | 1 196.90 | 976.65 | 1 023.12 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.