LivePeople ApS
CVR number: 39574411
Mosedalvej 14, 2500 Valby
andreas.hald@banijaynordic.com
tel: 52150039
Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 719.66 | 111.39 | -29.00 |
| Social security expenses | -8.34 | ||
| Employee benefit expenses | -2 117.01 | - 947.64 | |
| Other operating expenses | -65.22 | ||
| Total depreciation | -14.92 | - 287.05 | |
| EBIT | -2 851.59 | -1 123.30 | - 102.56 |
| Other financial income | 10.40 | ||
| Other financial expenses | -2.98 | -12.20 | -6.39 |
| Pre-tax profit | -2 854.57 | -1 125.10 | - 108.95 |
| Income taxes | 627.77 | 238.15 | 23.97 |
| Net earnings | -2 226.80 | - 886.95 | -84.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Development expenditure | 74.13 | ||
| Intangible assets total | 74.13 | ||
| Machinery and equipment | 166.38 | ||
| Tangible assets total | 166.38 | ||
| Investments total | |||
| Non-current other receivables | 101.25 | 102.99 | |
| Long term receivables total | 101.25 | 102.99 | |
| Inventories total | |||
| Current trade debtors | 706.87 | 48.13 | 48.13 |
| Prepayments and accrued income | 9.56 | 1.58 | |
| Current other receivables | 30.32 | 269.73 | 68.40 |
| Current deferred tax assets | 627.77 | 23.97 | |
| Short term receivables total | 1 374.51 | 319.43 | 140.50 |
| Cash and bank deposits | 615.82 | 626.78 | 528.50 |
| Cash and cash equivalents | 615.82 | 626.78 | 528.50 |
| Balance sheet total (assets) | 2 332.09 | 1 049.20 | 669.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 226.80 | -3 113.66 | |
| Profit of the financial year | -2 226.80 | - 886.95 | -84.98 |
| Shareholders equity total | -2 176.80 | -3 063.75 | -3 148.64 |
| Non-current owed to group member | 4 154.91 | 3 837.71 | 3 784.84 |
| Non-current liabilities total | 4 154.91 | 3 837.71 | 3 784.84 |
| Current trade creditors | 6.25 | 0.04 | |
| Other non-interest bearing current liabilities | 347.74 | 275.20 | 32.80 |
| Current liabilities total | 353.99 | 275.24 | 32.80 |
| Balance sheet total (liabilities) | 2 332.09 | 1 049.20 | 669.00 |
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.