Simple Revolution Holding ApS
CVR number: 39240092
Flæsketorvet 68, 1711 København V
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.28 | -33.31 | -26.38 | -20.25 | -51.15 |
| EBIT | -6.28 | -33.31 | -26.38 | -20.25 | -51.15 |
| Other financial income | 5.84 | 29.15 | 24.32 | ||
| Other financial expenses | -0.03 | -31.31 | -26.56 | - 115.80 | -20.75 |
| Net income from associates (fin.) | 150.00 | 823.78 | 1 700.00 | 3 673.72 | 1 098.00 |
| Pre-tax profit | 143.69 | 759.16 | 1 652.90 | 3 566.82 | 1 050.42 |
| Income taxes | 1.39 | 14.66 | 0.90 | 14.40 | 7.83 |
| Net earnings | 145.08 | 773.82 | 1 653.80 | 3 581.22 | 1 058.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Investments total | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 346.68 | 346.68 | |||
| Current owed by particip. interest comp. | 210.00 | ||||
| Current other receivables | 78.28 | ||||
| Current deferred tax assets | 20.02 | 234.66 | 42.67 | 94.46 | 185.83 |
| Short term receivables total | 20.02 | 444.66 | 42.67 | 441.15 | 610.79 |
| Other current investments | 505.84 | 418.40 | 287.31 | ||
| Cash and bank deposits | 13.69 | 692.08 | 56.22 | 73.20 | 13.75 |
| Cash and cash equivalents | 13.69 | 692.08 | 562.05 | 491.59 | 301.07 |
| Balance sheet total (assets) | 123.71 | 1 226.74 | 694.72 | 1 022.74 | 1 001.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Shares repurchased | 3 480.00 | ||||
| Other reserves | -3 480.00 | ||||
| Retained earnings | - 156.63 | -11.55 | -1 487.73 | -3 313.93 | - 632.71 |
| Profit of the financial year | 145.08 | 773.82 | 1 653.80 | 3 581.22 | 1 058.25 |
| Shareholders equity total | 78.45 | 852.27 | 256.07 | 357.29 | 515.55 |
| Non-current liabilities total | |||||
| Current owed to group member | 41.26 | 370.47 | 412.60 | 475.44 | 468.23 |
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 26.05 | 190.00 | 18.07 |
| Current liabilities total | 45.26 | 374.47 | 438.65 | 665.44 | 486.31 |
| Balance sheet total (liabilities) | 123.71 | 1 226.74 | 694.72 | 1 022.74 | 1 001.86 |
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.