Mille Kalsmose Studio ApS — Credit Rating and Financial Key Figures
CVR number: 31772591
Ibstrupvænget 12, 2820 Gentofte
mille@kalsmose.com
tel: 61304672
www.millekalsmose.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 145.00 | 241.00 | 405.00 | 407.00 | 299.02 |
| Employee benefit expenses | -25.00 | -14.00 | -40.80 | ||
| Total depreciation | -8.00 | -8.00 | -5.00 | ||
| EBIT | - 178.00 | 219.00 | 400.00 | 407.00 | 258.22 |
| Other financial income | 2.00 | 0.00 | |||
| Other financial expenses | -25.00 | -23.00 | -21.00 | -15.00 | -15.95 |
| Pre-tax profit | - 203.00 | 196.00 | 379.00 | 394.00 | 242.27 |
| Net earnings | - 203.00 | 196.00 | 379.00 | 394.00 | 242.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 12.00 | 4.00 | |||
| Tangible assets total | 12.00 | 4.00 | |||
| Other receivables | 11.00 | 11.00 | 12.00 | 12.46 | |
| Investments total | 11.00 | 11.00 | 12.00 | 12.46 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 102.00 | 24.00 | |||
| Prepayments and accrued income | 6.00 | ||||
| Current other receivables | 74.00 | 99.00 | 137.00 | 160.00 | 134.53 |
| Short term receivables total | 176.00 | 123.00 | 143.00 | 160.00 | 134.53 |
| Cash and bank deposits | 373.00 | 138.00 | 354.00 | 238.00 | 26.44 |
| Cash and cash equivalents | 373.00 | 138.00 | 354.00 | 238.00 | 26.44 |
| Balance sheet total (assets) | 561.00 | 276.00 | 508.00 | 410.00 | 173.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 837.00 | -2 040.00 | -1 844.00 | -1 465.00 | -1 071.05 |
| Profit of the financial year | - 203.00 | 196.00 | 379.00 | 394.00 | 242.27 |
| Shareholders equity total | -1 915.00 | -1 719.00 | -1 340.00 | - 946.00 | - 703.77 |
| Capital loans | 2 410.00 | 1 917.00 | 1 727.00 | 1 230.00 | 853.39 |
| Non-current liabilities total | 2 410.00 | 1 917.00 | 1 727.00 | 1 230.00 | 853.39 |
| Current loans from credit institutions | 16.00 | ||||
| Current trade creditors | 50.00 | 75.00 | 109.00 | 110.00 | 8.00 |
| Other non-interest bearing current liabilities | 3.00 | 12.00 | 16.00 | 15.80 | |
| Current liabilities total | 66.00 | 78.00 | 121.00 | 126.00 | 23.80 |
| Balance sheet total (liabilities) | 561.00 | 276.00 | 508.00 | 410.00 | 173.43 |
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.