CHROMAVISO IP ApS
CVR number: 32056725
Finlandsgade 25 A, 8200 Aarhus N
akr@chromaviso.com
tel: 72406007
www.chromaviso.com
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 532.74 | 26.31 | 240.02 | - 166.74 |
| Total depreciation | - 276.42 | - 416.66 | - 443.55 | - 497.17 |
| EBIT | - 809.17 | - 390.36 | - 203.53 | - 663.91 |
| Other financial income | 1.97 | 0.36 | ||
| Other financial expenses | - 110.89 | -64.96 | -75.34 | -95.55 |
| Pre-tax profit | - 918.09 | - 454.95 | - 278.88 | - 759.46 |
| Income taxes | 206.00 | 100.00 | 61.00 | 138.70 |
| Net earnings | - 712.09 | - 354.95 | - 217.88 | - 620.76 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible rights | 1 158.23 | 967.92 | 755.99 | 429.73 |
| Intangible assets total | 1 158.23 | 967.92 | 755.99 | 429.73 |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 19.94 | |||
| Current deferred tax assets | 196.00 | 296.00 | 357.00 | 495.70 |
| Short term receivables total | 196.00 | 315.94 | 357.00 | 495.70 |
| Balance sheet total (assets) | 1 354.23 | 1 283.86 | 1 112.99 | 925.43 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 827.81 | 115.72 | - 239.23 | - 457.11 |
| Profit of the financial year | - 712.09 | - 354.95 | - 217.88 | - 620.76 |
| Shareholders equity total | 240.72 | - 114.23 | - 332.11 | - 952.86 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 165.33 | 295.37 | 266.16 | 300.37 |
| Current trade creditors | 18.10 | 76.91 | 36.29 | 24.69 |
| Current owed to group member | 866.49 | 1 025.80 | 1 118.94 | 1 540.60 |
| Other non-interest bearing current liabilities | 63.59 | 23.72 | 12.63 | |
| Current liabilities total | 1 113.51 | 1 398.09 | 1 445.10 | 1 878.29 |
| Balance sheet total (liabilities) | 1 354.23 | 1 283.86 | 1 112.99 | 925.43 |
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.