Niila ApS
CVR number: 38430343
Zinnsgade 3, 2100 København Ø
anton@niila.games
tel: 61418613
www.niila.io
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 288.57 | 652.51 | 2 548.83 | 812.05 | 501.94 |
| Employee benefit expenses | -1 324.12 | -1 821.09 | -2 156.84 | -1 887.90 | -1 133.47 |
| EBIT | -35.55 | -1 168.57 | 391.99 | -1 075.85 | - 631.53 |
| Other financial income | 0.40 | ||||
| Other financial expenses | -20.23 | -28.31 | -32.44 | -44.30 | -66.42 |
| Pre-tax profit | -55.78 | -1 196.49 | 359.55 | -1 120.15 | - 697.95 |
| Net earnings | -55.78 | -1 196.49 | 359.55 | -1 120.15 | - 697.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 123.19 | 36.00 | |||
| Investments total | 123.19 | 36.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 22.06 | 101.79 | 115.38 | 20.47 | |
| Short term receivables total | 22.06 | 101.79 | 115.38 | 20.47 | |
| Cash and bank deposits | 864.80 | 62.62 | 561.60 | 367.57 | 356.54 |
| Cash and cash equivalents | 864.80 | 62.62 | 561.60 | 367.57 | 356.54 |
| Balance sheet total (assets) | 886.85 | 164.40 | 561.60 | 606.14 | 413.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 537.72 | - 593.50 | -1 789.99 | -1 430.44 | -2 550.59 |
| Profit of the financial year | -55.78 | -1 196.49 | 359.55 | -1 120.15 | - 697.95 |
| Shareholders equity total | - 543.50 | -1 739.99 | -1 380.44 | -2 500.59 | -3 198.53 |
| Provisions | 0.00 | ||||
| Non-current owed to group member | 1 400.00 | 1 384.83 | 2 825.67 | 3 391.50 | |
| Non-current other liabilities | 143.50 | 145.11 | 145.11 | 145.11 | |
| Non-current liabilities total | 1 543.50 | 1 529.95 | 2 970.78 | 3 536.61 | |
| Current trade creditors | 30.16 | 30.00 | 32.31 | 30.40 | 30.00 |
| Current owed to participating | 15.53 | 15.53 | 15.53 | 13.53 | 13.53 |
| Current owed to group member | 1 332.83 | 58.83 | |||
| Other non-interest bearing current liabilities | 51.83 | 256.53 | 364.25 | 92.01 | 31.40 |
| Current liabilities total | 1 430.35 | 360.89 | 412.09 | 135.94 | 74.93 |
| Balance sheet total (liabilities) | 886.86 | 164.40 | 561.60 | 606.14 | 413.01 |
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.