The Good Vibes Company IVS
CVR number: 37113344
Latyrushaven 55, Smørumnedre 2765 Smørum
tel: 20702211
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 102.93 | 22.24 | ||
| External services | -42.01 | -3.98 | -0.83 | |
| Gross profit | 102.64 | 60.93 | 18.26 | -0.83 |
| Employee benefit expenses | -82.01 | |||
| Other operating expenses | -42.16 | |||
| EBIT | 60.49 | -21.08 | 18.26 | -0.83 |
| Other financial income | 22.00 | |||
| Other financial expenses | -0.04 | -0.02 | -0.27 | |
| Reduction non-current investment assets | -22.00 | |||
| Pre-tax profit | 60.49 | -43.12 | 40.24 | -1.10 |
| Income taxes | -13.00 | -0.76 | -4.22 | |
| Net earnings | 47.49 | -43.88 | 36.02 | -1.10 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 22.00 | |||
| Long term receivables total | 22.00 | |||
| Finished products/goods | 122.40 | |||
| Inventories total | 122.40 | |||
| Current trade debtors | 7.21 | 35.70 | 37.13 | |
| Current other receivables | 1.00 | |||
| Current deferred tax assets | 3.00 | |||
| Short term receivables total | 7.21 | 35.70 | 37.13 | 4.00 |
| Cash and bank deposits | 0.75 | 93.43 | 19.69 | 39.52 |
| Cash and cash equivalents | 0.75 | 93.43 | 19.69 | 39.52 |
| Balance sheet total (assets) | 152.36 | 129.13 | 56.81 | 43.52 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 5.00 | 5.00 |
| Other reserves | 11.87 | 20.88 | 20.88 | |
| Retained earnings | 35.62 | -17.27 | 18.75 | |
| Profit of the financial year | 47.49 | -43.88 | 36.02 | -1.10 |
| Shareholders equity total | 52.49 | 8.60 | 44.62 | 43.52 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 13.00 | 1.22 | ||
| Other non-interest bearing current liabilities | 86.88 | 120.52 | 10.97 | |
| Current liabilities total | 99.88 | 120.52 | 12.19 | |
| Balance sheet total (liabilities) | 152.36 | 129.13 | 56.81 | 43.52 |
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.