Spectro Inlets ApS
CVR number: 38208039
Generatorvej 6, 2860 Søborg
dbt@spectroinlets.com
tel: 28733409
www.spectroinlets.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 645.92 | 2 442.96 | - 448.47 | 2 514.83 | 6 006.29 |
| Employee benefit expenses | -2 985.02 | -4 948.90 | -4 938.70 | -8 288.82 | -9 343.59 |
| Total depreciation | -12.55 | -13.75 | -36.47 | - 633.27 | |
| EBIT | -2 351.66 | -2 519.69 | -5 423.65 | -5 773.99 | -3 970.57 |
| Other financial income | 0.02 | 35.42 | 27.02 | 45.69 | |
| Other financial expenses | - 120.84 | - 323.22 | - 467.98 | - 349.43 | - 472.31 |
| Reduction non-current investment assets | -50.00 | ||||
| Pre-tax profit | -3 008.53 | -2 842.89 | -5 856.20 | -6 096.41 | -4 447.19 |
| Income taxes | 536.03 | 448.25 | 763.10 | 804.35 | |
| Net earnings | -2 472.50 | -2 842.89 | -5 407.96 | -5 333.31 | -3 642.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 50.22 | 36.47 | 1 266.73 | ||
| Tangible assets total | 50.22 | 36.47 | 1 266.73 | ||
| Holdings in group member companies | 50.00 | 50.00 | 50.00 | 50.00 | |
| Other receivables | 140.31 | ||||
| Investments total | 190.31 | 50.00 | 50.00 | 50.00 | |
| Long term receivables total | |||||
| Semifinished products | 1 365.07 | ||||
| Raw materials and consumables | 927.63 | 1 434.40 | 3 494.72 | 2 055.19 | |
| Finished products/goods | 424.14 | 2 167.01 | |||
| Inventories total | 1 351.77 | 3 601.41 | 4 859.79 | 2 055.19 | |
| Current trade debtors | 685.47 | 75.65 | 1 822.14 | ||
| Prepayments and accrued income | 8.72 | 209.93 | 45.90 | ||
| Current other receivables | 257.90 | 633.06 | 1 584.04 | 800.30 | 811.78 |
| Current deferred tax assets | 8.72 | 456.97 | 763.10 | 804.35 | |
| Short term receivables total | 952.09 | 717.44 | 2 041.01 | 1 773.33 | 3 484.17 |
| Cash and bank deposits | 5 205.65 | 4 509.51 | 9 278.46 | 11 776.65 | 9 293.23 |
| Cash and cash equivalents | 5 205.65 | 4 509.51 | 9 278.46 | 11 776.65 | 9 293.23 |
| Balance sheet total (assets) | 6 398.27 | 6 665.19 | 14 970.88 | 18 459.77 | 16 099.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 55.36 | 55.36 | 73.34 | 85.94 | 85.94 |
| Share premium account | 2 944.84 | 2 944.84 | |||
| Retained earnings | 423.67 | -2 048.83 | 11 503.70 | 16 125.48 | 10 792.18 |
| Profit of the financial year | -2 472.50 | -2 842.89 | -5 407.96 | -5 333.31 | -3 642.84 |
| Shareholders equity total | 951.37 | -1 891.53 | 6 169.09 | 10 878.11 | 7 235.28 |
| Capital loans | 3 048.93 | ||||
| Non-current loans from credit institutions | 2 068.25 | 4 051.77 | 3 905.25 | 2 727.01 | |
| Non-current owed to group member | 1 000.00 | 1 020.00 | 1 040.40 | 1 061.21 | |
| Non-current other liabilities | 67.72 | ||||
| Non-current deferred tax liabilities | 357.94 | 107.15 | 106.00 | ||
| Non-current liabilities total | 4 116.65 | 3 446.19 | 5 199.32 | 5 072.46 | 2 727.01 |
| Current loans from credit institutions | 3 217.36 | 357.07 | 1 473.68 | ||
| Advances received | 163.70 | 1 766.48 | 526.45 | 397.14 | |
| Current trade creditors | 487.90 | 438.42 | 319.63 | 126.80 | 534.62 |
| Current owed to group member | 438.20 | 438.20 | 438.20 | 428.95 | 1 519.96 |
| Other non-interest bearing current liabilities | 404.16 | 852.84 | 472.96 | 519.41 | 1 082.90 |
| Accruals and deferred income | 605.20 | 550.51 | 1 128.73 | ||
| Current liabilities total | 1 330.26 | 5 110.52 | 3 602.47 | 2 509.19 | 6 137.03 |
| Balance sheet total (liabilities) | 6 398.27 | 6 665.19 | 14 970.88 | 18 459.77 | 16 099.32 |
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.