COPENLOG ApS — Credit Rating and Financial Key Figures
CVR number: 32942253
Tranegårdsvej 2, 2900 Hellerup
fw@copenlog.dk
tel: 40933732
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 244.00 | 403.50 | 129.91 | -28.24 |
| Employee benefit expenses | - 648.00 | - 620.19 | - 183.37 | -82.48 |
| EBIT | 596.00 | - 216.69 | -53.46 | - 110.72 |
| Other financial income | 1.00 | 3.57 | 0.01 | |
| Other financial expenses | -9.00 | -17.76 | -2.64 | -3.16 |
| Pre-tax profit | 588.00 | - 230.88 | -56.10 | - 113.87 |
| Income taxes | - 134.00 | 46.79 | -46.79 | |
| Net earnings | 454.00 | - 184.09 | - 102.89 | - 113.87 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 34.00 | 33.80 | ||
| Investments total | 34.00 | 33.80 | ||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 117.00 | 212.54 | 99.93 | 19.40 |
| Prepayments and accrued income | 2.00 | 4.06 | 2.52 | |
| Current other receivables | 10.00 | 2.45 | 0.54 | 1.26 |
| Current deferred tax assets | 55.85 | 16.02 | 14.01 | |
| Short term receivables total | 129.00 | 274.90 | 119.00 | 34.67 |
| Cash and bank deposits | 1 005.00 | 451.07 | 393.96 | 191.52 |
| Cash and cash equivalents | 1 005.00 | 451.07 | 393.96 | 191.52 |
| Balance sheet total (assets) | 1 168.00 | 759.77 | 512.96 | 226.20 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 73.00 | 50.00 | 78.00 | |
| Retained earnings | 196.00 | 600.38 | 338.29 | 235.40 |
| Profit of the financial year | 454.00 | - 184.09 | - 102.89 | - 113.87 |
| Shareholders equity total | 803.00 | 546.29 | 393.40 | 201.53 |
| Non-current deferred tax liabilities | 130.00 | |||
| Non-current liabilities total | 130.00 | |||
| Current trade creditors | 103.00 | 131.71 | 57.80 | 17.16 |
| Current owed to participating | 1.00 | 0.40 | 16.58 | |
| Short-term deferred tax liabilities | 20.00 | |||
| Other non-interest bearing current liabilities | 111.00 | 81.37 | 45.17 | 7.50 |
| Current liabilities total | 235.00 | 213.48 | 119.56 | 24.66 |
| Balance sheet total (liabilities) | 1 168.00 | 759.77 | 512.96 | 226.20 |
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.