Blue Zone Life ApS
CVR number: 41479779
Bygaden 64 B, Stensballe 8700 Horsens
admin@bluezonelife.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 724.30 | 299.65 | 1 398.60 |
| Employee benefit expenses | -1 070.27 | - 853.17 | -5.91 |
| Total depreciation | -32.73 | -43.74 | -54.29 |
| EBIT | - 378.70 | - 597.26 | 1 350.22 |
| Other financial income | 43.22 | ||
| Other financial expenses | -94.17 | -73.64 | - 283.36 |
| Pre-tax profit | - 472.87 | - 670.91 | 1 110.09 |
| Income taxes | -31.09 | ||
| Net earnings | - 472.87 | - 670.91 | 1 079.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 74.65 | 66.12 | |
| Intangible assets total | 74.65 | 66.12 | |
| Machinery and equipment | 152.43 | 117.53 | |
| Tangible assets total | 152.43 | 117.53 | |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 14.27 | 44.22 | |
| Inventories total | 14.27 | 44.22 | |
| Current trade debtors | 67.20 | 45.71 | 4.18 |
| Current amounts owed by group member comp. | 601.69 | ||
| Current other receivables | 105.56 | 144.39 | 2 344.31 |
| Current deferred tax assets | 34.59 | ||
| Short term receivables total | 172.76 | 190.10 | 2 984.77 |
| Cash and bank deposits | 2.30 | 3.21 | |
| Cash and cash equivalents | 2.30 | 3.21 | |
| Balance sheet total (assets) | 416.41 | 421.18 | 2 984.77 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 5.00 | - 212.96 | - 883.87 |
| Profit of the financial year | - 472.87 | - 670.91 | 1 079.00 |
| Shareholders equity total | - 427.87 | - 843.87 | 235.14 |
| Non-current other liabilities | 2.31 | ||
| Non-current deferred tax liabilities | 2.36 | 2.44 | |
| Non-current liabilities total | 2.31 | 2.36 | 2.44 |
| Current loans from credit institutions | 444.21 | 538.16 | 468.38 |
| Current trade creditors | 10.62 | 13.12 | 86.25 |
| Current owed to participating | 0.40 | ||
| Current owed to group member | 288.70 | 677.26 | 2 126.89 |
| Short-term deferred tax liabilities | 65.67 | ||
| Other non-interest bearing current liabilities | 98.03 | 34.14 | |
| Current liabilities total | 841.96 | 1 262.68 | 2 747.20 |
| Balance sheet total (liabilities) | 416.41 | 421.18 | 2 984.77 |
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.