SEISMISK IQ BIRD ApS
CVR number: 35647724
Styrmandsvænget 222, Hjerting 6710 Esbjerg V
hb@bgsalmon.dk
tel: 75132600
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -81.18 | -41.97 | -13.22 | -19.07 | -9.45 |
| EBIT | -81.18 | -41.97 | -13.22 | -19.07 | -9.45 |
| Other financial expenses | -78.27 | -85.28 | - 100.37 | 1.17 | 0.80 |
| Pre-tax profit | - 159.44 | - 127.25 | - 113.58 | -17.90 | -8.65 |
| Income taxes | 35.08 | 27.81 | 22.97 | 3.94 | |
| Net earnings | - 124.37 | -99.44 | -90.61 | -13.96 | -8.65 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Development expenditure | 2 180.02 | 2 180.02 | 2 180.02 | 10.00 | |
| Intangible assets total | 2 180.02 | 2 180.02 | 2 180.02 | 10.00 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 70.43 | 71.14 | 38.65 | 45.84 | 33.85 |
| Short term receivables total | 70.43 | 71.14 | 38.65 | 45.84 | 33.85 |
| Cash and bank deposits | 11.07 | 0.01 | 0.11 | 0.01 | |
| Cash and cash equivalents | 11.07 | 0.01 | 0.11 | 0.01 | |
| Balance sheet total (assets) | 2 261.51 | 2 251.16 | 2 218.78 | 55.85 | 33.85 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 1 668.37 | 1 668.37 | 1 668.37 | 1 668.37 | 1 668.37 |
| Other reserves | 68.58 | 68.58 | 68.58 | 68.58 | 68.58 |
| Retained earnings | - 522.28 | - 646.64 | - 746.08 | -1 701.07 | -1 732.38 |
| Profit of the financial year | - 124.37 | -99.44 | -90.61 | -13.96 | -8.65 |
| Shareholders equity total | 1 090.31 | 990.87 | 900.26 | 21.92 | -4.07 |
| Provisions | 74.75 | 46.93 | 23.96 | ||
| Non-current other liabilities | 1 055.62 | 1 140.07 | 1 231.27 | ||
| Non-current liabilities total | 1 055.62 | 1 140.07 | 1 231.27 | ||
| Current trade creditors | 11.61 | 17.10 | |||
| Other non-interest bearing current liabilities | 29.23 | 56.20 | 63.28 | 33.93 | 37.92 |
| Current liabilities total | 40.84 | 73.29 | 63.28 | 33.93 | 37.92 |
| Balance sheet total (liabilities) | 2 261.51 | 2 251.16 | 2 218.78 | 55.85 | 33.85 |
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.