STUDIO 20 ApS
CVR number: 41441496
Sankt Peders Stræde 43, 1453 København K
info@studio20.nu
tel: 24418142
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 667.87 | 507.08 | 490.36 |
| Employee benefit expenses | - 667.49 | - 408.97 | - 509.07 |
| EBIT | 0.38 | 98.11 | -18.71 |
| Other financial expenses | -1.10 | -0.64 | -1.86 |
| Pre-tax profit | -0.72 | 97.47 | -20.57 |
| Income taxes | -0.42 | -21.47 | 2.26 |
| Net earnings | -1.14 | 76.01 | -18.31 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 86.40 | 86.40 | 86.40 |
| Investments total | 86.40 | 86.40 | 86.40 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 27.00 | 8.45 | 8.45 |
| Current amounts owed by group member comp. | 5.67 | ||
| Prepayments and accrued income | 3.81 | ||
| Current other receivables | 118.00 | ||
| Current deferred tax assets | 3.00 | ||
| Short term receivables total | 148.81 | 14.12 | 11.45 |
| Cash and bank deposits | 57.03 | 135.26 | 49.96 |
| Cash and cash equivalents | 57.03 | 135.26 | 49.96 |
| Balance sheet total (assets) | 292.25 | 235.78 | 147.81 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1.14 | 9.87 | |
| Profit of the financial year | -1.14 | 76.01 | -18.31 |
| Shareholders equity total | 123.86 | 199.87 | 116.55 |
| Non-current liabilities total | |||
| Current trade creditors | 6.00 | 6.00 | 6.00 |
| Current owed to participating | 3.76 | ||
| Short-term deferred tax liabilities | 0.42 | 21.45 | |
| Other non-interest bearing current liabilities | 161.97 | 8.46 | 21.49 |
| Current liabilities total | 168.38 | 35.91 | 31.25 |
| Balance sheet total (liabilities) | 292.25 | 235.78 | 147.81 |
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.