Sindri ApS
CVR number: 40066624
Ny Banegårdsgade 55 H, 8000 Aarhus C
jonan@eblaztr.com
tel: 28560888
eblaztr.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.60 | 6.20 | - 110.76 | - 128.81 | - 363.68 |
| Employee benefit expenses | - 151.14 | ||||
| Total depreciation | -3.74 | -30.19 | -37.93 | -37.93 | |
| EBIT | -11.60 | 2.45 | - 140.95 | - 166.73 | - 552.74 |
| Other financial expenses | -2.84 | -2.36 | -18.96 | -20.87 | -22.10 |
| Pre-tax profit | -14.44 | 0.10 | - 159.91 | - 187.60 | - 574.85 |
| Income taxes | 2.80 | 5.20 | 40.30 | 40.60 | |
| Net earnings | -11.64 | 5.29 | - 119.61 | - 147.00 | - 574.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 32.55 | 108.56 | 155.69 | 117.76 | 353.28 |
| Intangible assets total | 32.55 | 108.56 | 155.69 | 117.76 | 353.28 |
| Machinery and equipment | 287.77 | ||||
| Tangible assets total | 287.77 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 9.37 | 10.55 | 37.38 | 17.87 | 58.21 |
| Current deferred tax assets | 2.80 | 8.00 | 48.30 | 88.90 | 88.90 |
| Short term receivables total | 12.17 | 18.55 | 85.68 | 106.77 | 147.11 |
| Cash and bank deposits | 5.32 | 177.67 | 13.06 | 6.61 | |
| Cash and cash equivalents | 5.32 | 177.67 | 13.06 | 6.61 | |
| Balance sheet total (assets) | 50.03 | 304.78 | 254.42 | 224.53 | 794.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 75.60 |
| Asset revaluation reserve | 84.68 | 121.44 | |||
| Other reserves | 91.86 | 275.56 | |||
| Retained earnings | -96.32 | - 127.78 | - 217.81 | 575.88 | |
| Profit of the financial year | -11.64 | 5.29 | - 119.61 | - 147.00 | - 574.85 |
| Shareholders equity total | 38.36 | 43.66 | -75.95 | - 222.96 | 352.19 |
| Non-current owed to group member | 200.67 | 208.69 | 232.19 | ||
| Non-current liabilities total | 200.67 | 208.69 | 232.19 | ||
| Current loans from credit institutions | -0.00 | 1.54 | |||
| Current trade creditors | 11.67 | 33.32 | 58.97 | 107.74 | 81.75 |
| Current owed to participating | 27.13 | 62.71 | 106.02 | 110.26 | |
| Other non-interest bearing current liabilities | 250.56 | ||||
| Current liabilities total | 11.67 | 60.45 | 121.69 | 215.30 | 442.57 |
| Balance sheet total (liabilities) | 50.03 | 304.78 | 254.42 | 224.53 | 794.77 |
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.