Bright Star Studios ApS
CVR number: 39822075
Mindet 4 B, 8000 Aarhus C
hello@brightstar.studio
https://brightstar.studio/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 111.93 | 1 334.12 | - 982.61 | -8 199.70 | 8 724.63 |
| Employee benefit expenses | - 164.38 | -1 486.75 | -5 998.88 | -19 585.04 | -22 498.28 |
| EBIT | -52.45 | - 152.63 | -6 981.50 | -27 784.74 | -13 773.64 |
| Other financial income | 5 597.27 | ||||
| Other financial expenses | -5.08 | -9.20 | -78.80 | -52.70 | - 157.19 |
| Pre-tax profit | -57.54 | - 161.82 | -7 060.30 | -22 240.17 | -13 930.83 |
| Income taxes | 5 192.51 | 2 775.93 | |||
| Net earnings | -57.54 | - 161.82 | -7 060.30 | -17 047.66 | -11 154.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 10 077.87 | 33 680.18 | 46 298.05 | ||
| Intangible assets total | 10 077.87 | 33 680.18 | 46 298.05 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 17 100.00 | 17 100.00 | 17 100.00 | ||
| Other receivables | 20.52 | 201.16 | 1 359.32 | 1 200.49 | |
| Investments total | 20.52 | 17 301.16 | 18 459.32 | 18 300.49 | |
| Long term receivables total | |||||
| Other stocks | 51 825.36 | 12 287.93 | |||
| Inventories total | 51 825.36 | 12 287.93 | |||
| Current amounts owed by group member comp. | 161.15 | ||||
| Prepayments and accrued income | 84.49 | 378.01 | 111.56 | ||
| Current other receivables | 30.95 | 87.53 | 250.10 | 1 426.62 | 212.74 |
| Current deferred tax assets | 5 192.51 | 2 775.93 | |||
| Short term receivables total | 192.10 | 87.53 | 334.59 | 6 997.14 | 3 100.23 |
| Cash and bank deposits | 639.83 | 95.00 | 5 657.27 | 4 871.44 | 2 022.58 |
| Cash and cash equivalents | 639.83 | 95.00 | 5 657.27 | 4 871.44 | 2 022.58 |
| Balance sheet total (assets) | 831.93 | 203.05 | 85 196.24 | 76 296.02 | 69 721.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 0.10 | 63.56 | 64.00 | 64.00 |
| Other reserves | 7 860.74 | 26 270.54 | 36 112.48 | ||
| Retained earnings | -57.54 | 21 346.17 | 2 435.80 | -24 453.80 | |
| Profit of the financial year | -57.54 | - 161.82 | -7 060.30 | -17 047.66 | -11 154.90 |
| Shareholders equity total | -57.44 | - 219.26 | 22 210.17 | 11 722.68 | 567.78 |
| Non-current other liabilities | 81.38 | 37.63 | |||
| Non-current liabilities total | 81.38 | 37.63 | |||
| Current loans from credit institutions | 0.65 | ||||
| Current trade creditors | 49.42 | 2 071.23 | 3 967.04 | 2 609.95 | |
| Current owed to group member | 217.05 | 862.18 | 921.21 | ||
| Other non-interest bearing current liabilities | 76.90 | 340.29 | 2 036.73 | 1 120.69 | 3 443.30 |
| Accruals and deferred income | 763.05 | 58 623.43 | 58 623.43 | 62 179.11 | |
| Current liabilities total | 889.37 | 340.93 | 62 948.43 | 64 573.34 | 69 153.57 |
| Balance sheet total (liabilities) | 831.93 | 203.05 | 85 196.24 | 76 296.02 | 69 721.36 |
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.