Daylight Agency ApS
CVR number: 33381867
Ørbækvej 2, 8586 Ørum Djurs
jn@ii.dk
tel: 53656512
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 297.59 | 8.85 | 305.93 | 900.92 | 30.72 |
| Employee benefit expenses | - 995.60 | - 230.34 | -28.19 | ||
| Total depreciation | - 132.61 | - 120.04 | |||
| EBIT | 169.38 | - 341.54 | 305.93 | 900.92 | 2.53 |
| Other financial income | 1.12 | 3.76 | 1.26 | ||
| Other financial expenses | -25.14 | -7.39 | -41.66 | -4.18 | -1.90 |
| Reduction non-current investment assets | - 580.39 | - 770.85 | 103.53 | -1 117.59 | |
| Pre-tax profit | - 435.02 | -1 119.79 | 371.56 | - 220.85 | 1.89 |
| Income taxes | - 152.50 | -99.84 | -0.81 | ||
| Net earnings | - 587.53 | -1 119.79 | 371.56 | - 320.69 | 1.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 120.04 | ||||
| Tangible assets total | 120.04 | ||||
| Other receivables | 20.00 | ||||
| Investments total | 20.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 194.51 | 126.71 | 74.94 | 6.38 | 18.68 |
| Current amounts owed by group member comp. | 796.26 | 143.25 | |||
| Current other receivables | 369.65 | 11.66 | 16.76 | 111.56 | |
| Short term receivables total | 1 360.42 | 138.37 | 91.70 | 6.38 | 273.50 |
| Cash and bank deposits | 37.17 | 30.42 | |||
| Cash and cash equivalents | 37.17 | 30.42 | |||
| Balance sheet total (assets) | 1 537.63 | 138.37 | 91.70 | 6.38 | 303.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 120.00 |
| Retained earnings | 1 166.90 | 579.37 | - 540.42 | - 168.86 | - 379.55 |
| Profit of the financial year | - 587.53 | -1 119.79 | 371.56 | - 320.69 | 1.07 |
| Shareholders equity total | 659.37 | - 460.42 | -88.86 | - 409.55 | - 258.48 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 9.56 | 18.36 | |||
| Current trade creditors | 431.95 | 307.25 | 152.33 | 102.50 | 22.00 |
| Current owed to group member | 489.60 | ||||
| Short-term deferred tax liabilities | 99.84 | 0.81 | |||
| Other non-interest bearing current liabilities | 436.75 | 273.18 | 28.23 | 213.59 | 49.98 |
| Current liabilities total | 878.26 | 598.79 | 180.56 | 415.93 | 562.40 |
| Balance sheet total (liabilities) | 1 537.63 | 138.37 | 91.70 | 6.38 | 303.92 |
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.