Anpartsselskabet af 13.03.2022 — Credit Rating and Financial Key Figures
CVR number: 40387161
Sindalsvej 35, 8240 Risskov
Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -1 308.17 | -1 610.00 |
Employee benefit expenses | - 886.49 | - 655.32 |
Total depreciation | -5.39 | -7.00 |
EBIT | -2 200.05 | -2 272.32 |
Other financial income | 13.38 | 232.42 |
Other financial expenses | -42.31 | - 299.63 |
Pre-tax profit | -2 228.98 | -2 339.53 |
Income taxes | 1 001.40 | |
Net earnings | -2 228.98 | -1 338.13 |
Assets (kDKK)
2019 | 2020 | |
---|---|---|
Development expenditure | 944.67 | |
Goodwill | 28.50 | 25.50 |
Intangible assets total | 28.50 | 970.17 |
Machinery and equipment | 16.11 | 12.11 |
Tangible assets total | 16.11 | 12.11 |
Other receivables | 19.45 | 18.32 |
Investments total | 19.45 | 18.32 |
Long term receivables total | ||
Finished products/goods | 3 751.79 | 3 754.76 |
Inventories total | 3 751.79 | 3 754.76 |
Current trade debtors | 2.07 | |
Prepayments and accrued income | 13.62 | |
Current other receivables | 851.63 | 57.58 |
Current deferred tax assets | 1 001.40 | |
Short term receivables total | 851.63 | 1 074.67 |
Cash and bank deposits | 285.54 | 834.28 |
Cash and cash equivalents | 285.54 | 834.28 |
Balance sheet total (assets) | 4 953.03 | 6 664.32 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 100.00 | 100.00 |
Other reserves | 736.84 | |
Retained earnings | - 727.80 | |
Profit of the financial year | -2 228.98 | -1 338.13 |
Shareholders equity total | -2 128.98 | -1 229.08 |
Provisions | -55.27 | 25.00 |
Non-current other liabilities | 55.27 | |
Non-current liabilities total | 55.27 | |
Current loans from credit institutions | 1.05 | |
Current trade creditors | 2 752.76 | 374.46 |
Current owed to participating | 123.42 | |
Current owed to group member | 4 017.11 | 5 001.04 |
Other non-interest bearing current liabilities | 187.66 | 2 492.90 |
Current liabilities total | 7 082.01 | 7 868.40 |
Balance sheet total (liabilities) | 4 953.03 | 6 664.32 |
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.