Caleidoskope Brewing Company ApS — Credit Rating and Financial Key Figures
CVR number: 40579982
Prøvestensbroen 9, 2300 København S
Income statement (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 101.26 | - 136.93 | - 646.99 |
Employee benefit expenses | -0.13 | ||
Total depreciation | -22.60 | ||
EBIT | - 101.26 | - 159.53 | - 647.11 |
Other financial income | 6.93 | ||
Other financial expenses | -6.43 | -20.71 | -1.12 |
Pre-tax profit | - 107.69 | - 173.31 | - 648.23 |
Income taxes | 22.97 | 36.90 | |
Net earnings | -84.72 | - 136.41 | - 648.23 |
Assets (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 233.69 | 211.09 | 445.77 |
Other tangible assets | 234.68 | ||
Tangible assets total | 233.69 | 445.77 | 445.77 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 53.83 | 25.00 | 25.00 |
Inventories total | 53.83 | 25.00 | 25.00 |
Current trade debtors | 47.31 | 7.60 | |
Prepayments and accrued income | 8.00 | ||
Current other receivables | 95.93 | 158.91 | |
Current deferred tax assets | 22.97 | ||
Short term receivables total | 126.90 | 206.22 | 7.60 |
Cash and bank deposits | 8.97 | 196.17 | 33.72 |
Cash and cash equivalents | 8.97 | 196.17 | 33.72 |
Balance sheet total (assets) | 423.39 | 873.15 | 512.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | -84.72 | -0.00 | |
Profit of the financial year | -84.72 | - 136.41 | - 648.23 |
Shareholders equity total | -34.72 | - 171.13 | - 598.23 |
Provisions | 59.87 | ||
Non-current owed to group member | 398.82 | ||
Non-current other liabilities | 737.95 | ||
Non-current liabilities total | 398.82 | 737.95 | |
Current trade creditors | 58.42 | 294.07 | 189.58 |
Current owed to participating | 860.88 | ||
Other non-interest bearing current liabilities | 0.87 | 12.26 | |
Current liabilities total | 59.29 | 306.33 | 1 050.46 |
Balance sheet total (liabilities) | 423.39 | 873.15 | 512.09 |
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.