Stoltzestudio ApS
CVR number: 42221341
Etta Camerons Vej 29, 2450 København SV
peter@stoltzestudio.com
tel: 28902626
stoltzestudio.com
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 279.72 | - 208.35 | - 126.79 |
| Employee benefit expenses | - 174.58 | - 112.35 | |
| Total depreciation | -53.98 | - 125.09 | - 125.39 |
| EBIT | - 333.70 | - 508.01 | - 364.52 |
| Other financial income | 0.00 | ||
| Other financial expenses | -33.67 | -44.73 | -57.78 |
| Pre-tax profit | - 367.37 | - 552.74 | - 422.29 |
| Net earnings | - 367.37 | - 552.74 | - 422.29 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 290.36 | 198.07 | 72.68 |
| Tangible assets total | 290.36 | 198.07 | 72.68 |
| Other receivables | 35.95 | 25.95 | 82.33 |
| Investments total | 35.95 | 25.95 | 82.33 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 30.71 | 33.58 | |
| Current other receivables | 38.95 | 9.59 | |
| Short term receivables total | 38.95 | 30.71 | 43.17 |
| Cash and bank deposits | 153.66 | 56.83 | 62.73 |
| Cash and cash equivalents | 153.66 | 56.83 | 62.73 |
| Balance sheet total (assets) | 518.93 | 311.56 | 260.92 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 367.37 | - 920.11 | |
| Profit of the financial year | - 367.37 | - 552.74 | - 422.29 |
| Shareholders equity total | - 327.37 | - 880.11 | -1 302.40 |
| Non-current owed to group member | 823.42 | 1 127.31 | 1 482.52 |
| Non-current liabilities total | 823.42 | 1 127.31 | 1 482.52 |
| Advances received | 1.43 | ||
| Current trade creditors | 12.00 | 29.18 | 12.00 |
| Other non-interest bearing current liabilities | 10.87 | 35.18 | 67.37 |
| Current liabilities total | 22.87 | 64.35 | 80.80 |
| Balance sheet total (liabilities) | 518.93 | 311.56 | 260.92 |
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.