StoryScout ApS
CVR number: 40112235
Loddervej 13, Holme-Olstrup 4684 Holmegaard
britt@storyscout.dk
tel: 53388864
www.storyscout.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -25.65 | 276.58 | 347.66 |
| Wages and salaries | - 258.71 | - 388.27 | |
| Social security expenses | -1.61 | -4.85 | |
| EBIT | -25.65 | 16.26 | -45.46 |
| Other financial income | 10.45 | 0.01 | |
| Other financial expenses | -6.89 | -19.52 | |
| Pre-tax profit | -25.65 | 19.82 | -64.98 |
| Income taxes | -0.26 | -5.63 | |
| Net earnings | -25.65 | 19.56 | -70.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 5.00 | ||
| Investments total | 5.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 72.75 | ||
| Prepayments and accrued income | 2.49 | ||
| Current other receivables | 50.99 | 3.28 | |
| Short term receivables total | 53.48 | 76.03 | |
| Cash and bank deposits | 5.00 | 52.39 | 90.30 |
| Cash and cash equivalents | 5.00 | 52.39 | 90.30 |
| Balance sheet total (assets) | 5.00 | 105.87 | 171.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -19.35 | -45.00 | - 402.30 |
| Profit of the financial year | -25.65 | 19.56 | -70.61 |
| Shareholders equity total | 5.00 | 24.56 | - 422.90 |
| Non-current liabilities total | |||
| Current trade creditors | 6.42 | ||
| Short-term deferred tax liabilities | 0.26 | 0.26 | |
| Other non-interest bearing current liabilities | 74.62 | 593.97 | |
| Current liabilities total | 81.31 | 594.24 | |
| Balance sheet total (liabilities) | 5.00 | 105.87 | 171.33 |
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.