ORGANICUP ApS — Credit Rating and Financial Key Figures
CVR number: 34687692
Ravnsborggade 18, 2200 København N
info@allmatters.com
tel: 31704484
www.allmatters.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 795.04 | 14 840.36 | 9 850.82 | 2 600.31 | 4 840.30 |
| Employee benefit expenses | -8 239.22 | -10 736.71 | -9 359.53 | -6 749.02 | -2 939.55 |
| Total depreciation | -27.69 | - 466.34 | - 594.65 | - 483.96 | - 257.32 |
| EBIT | 10 528.13 | 3 637.32 | - 103.36 | -4 632.67 | 1 643.44 |
| Other financial income | 340.45 | 212.00 | 202.21 | 111.49 | 62.90 |
| Other financial expenses | -1 074.18 | -1 151.88 | - 107.77 | - 205.51 | - 338.47 |
| Pre-tax profit | 9 794.40 | 2 697.43 | -8.91 | -4 726.69 | 1 367.87 |
| Income taxes | -2 159.80 | - 590.87 | 3.84 | 555.05 | 121.42 |
| Net earnings | 7 634.60 | 2 106.56 | -5.07 | -4 171.64 | 1 489.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 396.59 | 676.67 | 717.83 | 621.33 | 466.00 |
| Intangible rights | 198.16 | 94.46 | |||
| Intangible assets total | 594.74 | 771.13 | 717.83 | 621.33 | 466.00 |
| Buildings | 17.01 | 626.97 | 486.28 | 98.82 | |
| Tangible assets total | 17.01 | 626.97 | 486.28 | 98.82 | |
| Investments total | |||||
| Non-current other receivables | 301.33 | 301.33 | 322.38 | 190.00 | 190.00 |
| Long term receivables total | 301.33 | 301.33 | 322.38 | 190.00 | 190.00 |
| Raw materials and consumables | 952.28 | 2 554.46 | 2 282.63 | 980.67 | 991.03 |
| Finished products/goods | 3 107.64 | 2 526.04 | 3 108.70 | 2 693.98 | 4 277.72 |
| Advance payments | 376.45 | ||||
| Inventories total | 4 059.92 | 5 080.50 | 5 391.33 | 4 051.10 | 5 268.75 |
| Current trade debtors | 5 503.07 | 2 498.47 | 1 032.04 | 868.78 | 929.32 |
| Prepayments and accrued income | 401.87 | 323.70 | 407.97 | 284.41 | 30.11 |
| Current other receivables | 1 748.28 | 1 159.26 | 1.06 | 92.34 | 326.84 |
| Current deferred tax assets | 625.09 | 390.65 | 448.73 | 570.15 | |
| Short term receivables total | 7 653.22 | 4 606.52 | 1 831.73 | 1 694.26 | 1 856.42 |
| Cash and bank deposits | 4 715.35 | 5 245.14 | 4 215.31 | 2 474.71 | 2 029.29 |
| Cash and cash equivalents | 4 715.35 | 5 245.14 | 4 215.31 | 2 474.71 | 2 029.29 |
| Balance sheet total (assets) | 17 341.57 | 16 631.60 | 12 964.86 | 9 130.22 | 9 810.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 88.89 | 88.89 | 88.89 | 88.89 | 88.89 |
| Shares repurchased | 3 000.00 | 500.00 | 1 000.00 | ||
| Other reserves | 309.34 | 527.80 | 559.91 | 527.80 | 527.80 |
| Retained earnings | 506.96 | 7 423.10 | 9 497.55 | 9 524.59 | 4 352.96 |
| Profit of the financial year | 7 634.60 | 2 106.56 | -5.07 | -4 171.64 | 1 489.29 |
| Shareholders equity total | 11 539.79 | 10 646.35 | 10 141.28 | 5 969.64 | 7 458.94 |
| Provisions | 177.74 | 143.70 | 106.33 | ||
| Non-current other liabilities | 293.90 | 644.08 | 644.08 | 644.08 | 793.93 |
| Non-current liabilities total | 293.90 | 644.08 | 644.08 | 644.08 | 793.93 |
| Current trade creditors | 2 219.91 | 2 859.54 | 746.07 | 993.21 | 1 122.38 |
| Current owed to participating | 0.43 | ||||
| Short-term deferred tax liabilities | 2 011.12 | ||||
| Other non-interest bearing current liabilities | 1 098.68 | 2 079.91 | 775.36 | 1 267.16 | 435.21 |
| Accruals and deferred income | 258.02 | 551.75 | 256.13 | ||
| Current liabilities total | 5 330.15 | 5 197.46 | 2 073.17 | 2 516.49 | 1 557.59 |
| Balance sheet total (liabilities) | 17 341.57 | 16 631.60 | 12 964.86 | 9 130.22 | 9 810.45 |
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.