SEE BEYOND ADVISORY & INVESTMENT ApS
CVR number: 35673873
Rådmand Steins Alle 11, 2000 Frederiksberg
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 488.11 | 208.02 | ||
| External services | -66.07 | |||
| Gross profit | 488.11 | -66.07 | 208.02 | |
| Total depreciation | - 750.00 | -12.96 | ||
| EBIT | - 261.89 | -66.07 | 66.84 | 12.96 |
| Other financial expenses | -0.11 | -0.02 | -0.05 | -0.19 |
| Reduction non-current investment assets | -31.92 | |||
| Pre-tax profit | - 262.00 | -66.09 | 34.87 | 12.77 |
| Income taxes | -7.67 | 58.92 | ||
| Net earnings | - 262.00 | -66.09 | 27.20 | 71.69 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 400.00 | 560.00 | 520.00 |
| Long term receivables total | 400.00 | 560.00 | 520.00 |
| Finished products/goods | 66.29 | 66.29 | 66.29 |
| Inventories total | 66.29 | 66.29 | 66.29 |
| Current trade debtors | 68.43 | ||
| Short term receivables total | 68.43 | ||
| Cash and bank deposits | 223.32 | 3.20 | 12.96 |
| Cash and cash equivalents | 223.32 | 3.20 | 12.96 |
| Balance sheet total (assets) | 689.62 | 629.49 | 667.68 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | |
| Retained earnings | - 247.72 | - 509.72 | - 575.81 | -71.69 |
| Profit of the financial year | - 262.00 | -66.09 | 27.20 | 71.69 |
| Shareholders equity total | - 459.72 | - 525.81 | - 498.61 | |
| Non-current deferred tax liabilities | 7.67 | |||
| Non-current liabilities total | 7.67 | |||
| Other non-interest bearing current liabilities | 1 149.33 | 1 155.30 | 1 158.63 | |
| Current liabilities total | 1 149.33 | 1 155.30 | 1 158.63 | |
| Balance sheet total (liabilities) | 689.62 | 629.49 | 667.68 |
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.