SIMPLYSO ApS
CVR number: 34213151
Viborgvej 159 A, Hasle 8210 Aarhus V
lpd@simplyso.com
tel: 40907000
Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1 414.36 | - 899.62 | -1 180.96 |
| Employee benefit expenses | -3 697.79 | -2 974.51 | -2 921.03 |
| Total depreciation | -11.41 | -11.41 | -11.41 |
| EBIT | -5 123.56 | -3 885.53 | -4 113.40 |
| Other financial income | 164.08 | 309.59 | 381.37 |
| Other financial expenses | - 130.54 | - 263.26 | -53.10 |
| Pre-tax profit | -5 090.01 | -3 839.21 | -3 785.14 |
| Net earnings | -5 090.01 | -3 839.21 | -3 785.14 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 45.63 | 34.22 | 22.81 |
| Tangible assets total | 45.63 | 34.22 | 22.81 |
| Other receivables | 109.88 | 109.88 | 54.88 |
| Investments total | 109.88 | 109.88 | 54.88 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 185.05 | 190.87 | 263.04 |
| Prepayments and accrued income | 27.98 | 85.85 | 46.34 |
| Current other receivables | 69.83 | 63.38 | 106.73 |
| Current deferred tax assets | 8.62 | 8.62 | 8.62 |
| Short term receivables total | 291.48 | 348.73 | 424.74 |
| Cash and bank deposits | 592.30 | 171.00 | 25.61 |
| Cash and cash equivalents | 592.30 | 171.00 | 25.61 |
| Balance sheet total (assets) | 1 039.29 | 663.82 | 528.04 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 98.40 | 106.00 | 132.60 |
| Retained earnings | 1 394.90 | -1 802.70 | - 598.52 |
| Profit of the financial year | -5 090.01 | -3 839.21 | -3 785.14 |
| Shareholders equity total | -3 596.70 | -5 535.92 | -4 251.05 |
| Non-current loans from credit institutions | 2 528.26 | 2 471.63 | 3 035.01 |
| Non-current other liabilities | 1 500.00 | 200.00 | |
| Non-current liabilities total | 2 528.26 | 3 971.63 | 3 235.01 |
| Current loans from credit institutions | 1 261.97 | 1 550.10 | 999.98 |
| Current trade creditors | 20.00 | 20.00 | 20.00 |
| Other non-interest bearing current liabilities | 750.33 | 542.46 | 348.41 |
| Accruals and deferred income | 75.43 | 115.55 | 175.70 |
| Current liabilities total | 2 107.73 | 2 228.11 | 1 544.09 |
| Balance sheet total (liabilities) | 1 039.29 | 663.82 | 528.04 |
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.