CLEVER CEUTICALS ApS
CVR number: 32330304
Holmevej 34, 2830 Virum
jk@cleverceuticals.dk
tel: 40328488
www.sprunk-jansen.com
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 88.79 | 43.77 | |||
External services | -31.18 | -25.84 | -1.40 | -0.44 | -0.42 |
Gross profit | 57.60 | 17.93 | -1.40 | -0.44 | -0.42 |
EBIT | 57.60 | 17.93 | -1.40 | -0.44 | -0.42 |
Other financial income | 14.01 | 14.57 | 18.94 | ||
Other financial expenses | -1.48 | -1.96 | -1.02 | -0.12 | -0.04 |
Pre-tax profit | 56.13 | 15.97 | 11.59 | 14.01 | 18.48 |
Net earnings | 56.13 | 15.97 | 11.59 | 14.01 | 18.48 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 2.00 | ||||
Inventories total | 2.00 | ||||
Current amounts owed by group member comp. | 339.80 | 350.30 | 364.31 | 378.89 | 397.83 |
Current other receivables | 0.75 | 1.62 | 0.35 | 0.46 | 0.57 |
Short term receivables total | 340.55 | 351.92 | 364.66 | 379.35 | 398.40 |
Cash and bank deposits | 27.32 | 19.95 | 16.78 | 16.60 | 15.54 |
Cash and cash equivalents | 27.32 | 19.95 | 16.78 | 16.60 | 15.54 |
Balance sheet total (assets) | 369.87 | 371.87 | 381.44 | 395.94 | 413.94 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Retained earnings | 197.75 | 253.88 | 269.85 | 281.44 | 295.45 |
Profit of the financial year | 56.13 | 15.97 | 11.59 | 14.01 | 18.48 |
Shareholders equity total | 353.88 | 369.85 | 381.44 | 395.45 | 413.94 |
Non-current liabilities total | |||||
Current owed to participating | 1.52 | 2.02 | 0.49 | ||
Other non-interest bearing current liabilities | 14.48 | ||||
Current liabilities total | 16.00 | 2.02 | 0.49 | ||
Balance sheet total (liabilities) | 369.87 | 371.87 | 381.44 | 395.94 | 413.94 |
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.