Complex Solutions ApS — Credit Rating and Financial Key Figures
CVR number: 40964177
Bryggernes Plads 20, 1799 København V
Income statement (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 225.74 | 853.53 | 707.07 |
Employee benefit expenses | - 203.64 | - 521.32 | - 765.99 |
Total depreciation | -2.07 | -3.19 | -3.19 |
EBIT | 24.17 | 329.02 | -62.12 |
Other financial expenses | -0.34 | -1.99 | -4.72 |
Pre-tax profit | 23.82 | 327.03 | -66.83 |
Income taxes | -5.76 | -72.45 | |
Net earnings | 18.06 | 254.58 | -66.83 |
Assets (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 13.95 | 10.76 | 7.57 |
Tangible assets total | 13.95 | 10.76 | 7.57 |
Other receivables | 25.45 | ||
Investments total | 25.45 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 47.56 | 231.87 | 63.53 |
Current amounts owed by group member comp. | 0.35 | ||
Current other receivables | 1.25 | ||
Current deferred tax assets | 1.00 | ||
Short term receivables total | 48.81 | 231.87 | 64.88 |
Cash and bank deposits | 77.66 | 269.73 | 159.49 |
Cash and cash equivalents | 77.66 | 269.73 | 159.49 |
Balance sheet total (assets) | 140.42 | 512.36 | 257.39 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 166.40 | ||
Retained earnings | - 148.34 | 106.24 | |
Profit of the financial year | 18.06 | 254.58 | -66.83 |
Shareholders equity total | 58.06 | 312.64 | 79.41 |
Non-current liabilities total | |||
Current trade creditors | 27.50 | ||
Short-term deferred tax liabilities | 5.76 | 72.45 | |
Other non-interest bearing current liabilities | 76.60 | 127.28 | 150.49 |
Current liabilities total | 82.36 | 199.72 | 177.99 |
Balance sheet total (liabilities) | 140.42 | 512.36 | 257.39 |
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.