InShape ApS
CVR number: 41549416
Oehlenschlægersgade 37, 1663 København V
christian@in-shape.dk
tel: 22642214
https://in-shape.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 14.32 | 201.16 | 168.35 | 109.04 |
| External services | -47.55 | -92.29 | -86.73 | -76.85 |
| Gross profit | -33.23 | 108.87 | 81.62 | 32.19 |
| Employee benefit expenses | -0.57 | -86.14 | -75.41 | -28.07 |
| Total depreciation | -3.15 | -22.30 | -11.41 | |
| EBIT | -36.95 | 0.43 | -5.20 | 4.12 |
| Other financial expenses | -0.04 | -0.08 | -0.04 | -0.08 |
| Pre-tax profit | -36.99 | 0.35 | -5.23 | 4.04 |
| Net earnings | -36.99 | 0.35 | -5.23 | 4.04 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 3.98 | |||
| Current other receivables | 5.90 | |||
| Short term receivables total | 5.90 | 3.98 | ||
| Cash and bank deposits | 2.11 | 7.45 | 1.38 | 1.41 |
| Cash and cash equivalents | 2.11 | 7.45 | 1.38 | 1.41 |
| Balance sheet total (assets) | 8.01 | 7.45 | 1.38 | 5.38 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 45.00 | 45.00 | 45.00 | 45.00 |
| Other reserves | 0.35 | 0.35 | ||
| Retained earnings | -38.26 | -38.74 | -43.66 | |
| Profit of the financial year | -36.99 | 0.35 | -5.23 | 4.04 |
| Shareholders equity total | 8.01 | 7.45 | 1.38 | 5.38 |
| Non-current liabilities total | ||||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 8.01 | 7.45 | 1.38 | 5.38 |
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.