BLUE INNOVATION ApS
CVR number: 53625118
Smaragdvej 9, 7100 Vejle
hanne@blue-innovation.dk
tel: 50403590
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 158.82 | -99.78 | -91.52 | -80.39 |
| Total depreciation | -87.57 | -87.57 | -87.57 | -87.57 |
| EBIT | - 246.39 | - 187.35 | - 179.09 | - 167.96 |
| Other financial income | 7.15 | |||
| Other financial expenses | -14.34 | |||
| Pre-tax profit | - 253.57 | - 187.35 | - 179.09 | - 167.96 |
| Income taxes | - 110.01 | - 164.88 | ||
| Net earnings | - 363.58 | - 352.23 | - 179.09 | - 167.96 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Development expenditure | 158.55 | 106.08 | 53.60 | 1.13 |
| Intangible assets total | 158.55 | 106.08 | 53.60 | 1.13 |
| Buildings | 105.30 | 70.20 | 35.10 | |
| Tangible assets total | 105.30 | 70.20 | 35.10 | |
| Investments total | ||||
| Long term receivables total | ||||
| Semifinished products | 77.35 | 43.57 | 42.84 | 10.00 |
| Inventories total | 77.35 | 43.57 | 42.84 | 10.00 |
| Current trade debtors | 4.71 | 12.19 | ||
| Prepayments and accrued income | 8.88 | 9.85 | 0.11 | |
| Current other receivables | 14.62 | 7.03 | 18.35 | 2.05 |
| Current deferred tax assets | 164.88 | |||
| Short term receivables total | 193.10 | 29.07 | 18.45 | 2.05 |
| Cash and bank deposits | 537.05 | 410.12 | 263.18 | 243.65 |
| Cash and cash equivalents | 537.05 | 410.12 | 263.18 | 243.65 |
| Balance sheet total (assets) | 1 071.35 | 659.03 | 413.17 | 256.83 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 51.70 | 52.90 | ||
| Retained earnings | 1 091.69 | 675.21 | 322.99 | 143.89 |
| Profit of the financial year | - 363.58 | - 352.23 | - 179.09 | - 167.96 |
| Shareholders equity total | 1 029.81 | 625.88 | 393.89 | 225.93 |
| Non-current liabilities total | ||||
| Current trade creditors | 11.13 | |||
| Other non-interest bearing current liabilities | 41.54 | 33.15 | 19.28 | 19.78 |
| Current liabilities total | 41.54 | 33.15 | 19.28 | 30.90 |
| Balance sheet total (liabilities) | 1 071.35 | 659.03 | 413.17 | 256.83 |
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.