All in 1 ApS
CVR number: 38629328
Park Allé 352 C, 2605 Brøndby
all-in1-@hotmail.com
tel: 60590786
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5 172.03 | ||||
| Costs of manufacturing | -7 097.70 | ||||
| Gross profit | 178.67 | 132.62 | 896.03 | 1 934.15 | -1 925.67 |
| Employee benefit expenses | - 160.96 | - 204.91 | -1 295.47 | -2 685.97 | |
| EBIT | 17.70 | -72.29 | - 399.44 | - 751.83 | -1 925.67 |
| Pre-tax profit | 17.70 | -72.29 | - 399.44 | - 751.83 | -1 925.67 |
| Income taxes | -4.51 | ||||
| Net earnings | 13.19 | -72.29 | - 399.44 | - 751.83 | -1 925.67 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 23.48 | 23.48 | 23.48 | |
| Tangible assets total | 23.48 | 23.48 | 23.48 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 98.75 | 15.80 | ||
| Current other receivables | 0.00 | |||
| Short term receivables total | 98.75 | 15.80 | ||
| Cash and bank deposits | 5.67 | 71.22 | 82.62 | 34.32 |
| Cash and cash equivalents | 5.67 | 71.22 | 82.62 | 34.32 |
| Balance sheet total (assets) | 104.42 | 110.50 | 106.10 | 57.80 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 40.00 | |
| Retained earnings | 13.19 | -59.10 | - 458.54 | 1 925.67 | |
| Profit of the financial year | 13.19 | -72.29 | - 399.44 | - 751.83 | -1 925.67 |
| Shareholders equity total | 14.19 | -58.10 | - 457.54 | -1 170.37 | |
| Non-current liabilities total | |||||
| Current owed to participating | 0.24 | 1.83 | 20.08 | 16.45 | |
| Short-term deferred tax liabilities | 4.51 | 4.51 | 4.51 | 4.51 | |
| Other non-interest bearing current liabilities | 85.47 | 162.26 | 539.05 | 1 207.21 | |
| Current liabilities total | 90.22 | 168.60 | 563.64 | 1 228.17 | |
| Balance sheet total (liabilities) | 104.42 | 110.50 | 106.10 | 57.80 |
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.