VistaMundo ApS — Credit Rating and Financial Key Figures
CVR number: 40482806
Korskildelund 6, 2670 Greve
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 949.70 | - 814.89 | -1 030.68 | -1 048.88 | 109.24 |
| Employee benefit expenses | - 433.40 | - 901.63 | - 749.44 | - 602.83 | - 457.63 |
| Total depreciation | -20.00 | - 253.75 | - 333.75 | ||
| EBIT | -1 383.11 | -1 716.52 | -1 800.12 | -1 905.46 | - 682.13 |
| Other financial income | 22.92 | 61.00 | 88.00 | 40.10 | 55.76 |
| Other financial expenses | -6.75 | -82.61 | - 261.27 | - 375.01 | - 662.71 |
| Net income from associates (fin.) | 157.95 | -2 130.75 | -27.19 | ||
| Pre-tax profit | -1 208.99 | -3 868.88 | -2 000.58 | -2 240.36 | -1 289.09 |
| Income taxes | 218.09 | 390.00 | 410.00 | 523.07 | 343.03 |
| Net earnings | - 990.90 | -3 478.88 | -1 590.58 | -1 717.30 | - 946.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 003.75 | 890.00 | |||
| Intangible rights | 180.00 | ||||
| Intangible assets total | 180.00 | 1 003.75 | 890.00 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 2 157.95 | 27.19 | 1 260.00 | 1 840.00 | |
| Investments total | 2 170.30 | 41.40 | 43.78 | 1 337.99 | 1 936.25 |
| Non-curr. owed by group member comp. | 1 440.00 | 2 977.19 | 4 445.75 | ||
| Long term receivables total | 1 440.00 | 2 977.19 | 4 445.75 | ||
| Inventories total | |||||
| Current trade debtors | 60.63 | 73.68 | |||
| Current amounts owed by group member comp. | 1 083.13 | 1 210.78 | 368.30 | 1 256.19 | 781.36 |
| Prepayments and accrued income | 6.24 | 6.24 | |||
| Current other receivables | 175.88 | 304.30 | 262.09 | 588.34 | 57.93 |
| Current deferred tax assets | 218.09 | 590.00 | 1 000.00 | 1 337.50 | 1 045.99 |
| Short term receivables total | 1 543.97 | 2 111.32 | 1 630.39 | 3 255.70 | 1 885.29 |
| Cash and bank deposits | 1 365.86 | 1 601.79 | 824.11 | 25.77 | 30.88 |
| Cash and cash equivalents | 1 365.86 | 1 601.79 | 824.11 | 25.77 | 30.88 |
| Balance sheet total (assets) | 5 080.13 | 3 754.50 | 4 118.28 | 8 600.41 | 9 188.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Other reserves | 157.95 | ||||
| Retained earnings | 5 742.05 | 4 909.10 | 1 430.22 | - 160.36 | -1 877.66 |
| Profit of the financial year | - 990.90 | -3 478.88 | -1 590.58 | -1 717.30 | - 946.06 |
| Shareholders equity total | 5 009.10 | 1 530.22 | -60.36 | -1 777.66 | -2 723.71 |
| Non-current owed to group member | 2 000.00 | 7 914.37 | 10 867.51 | ||
| Non-current other liabilities | 15.63 | 2 000.00 | 2 000.00 | ||
| Non-current deferred tax liabilities | 30.24 | ||||
| Non-current liabilities total | 15.63 | 2 000.00 | 4 000.00 | 7 944.61 | 10 867.51 |
| Current trade creditors | 25.00 | 75.95 | 60.00 | 632.84 | 57.33 |
| Current owed to group member | 1 749.46 | 792.40 | |||
| Other non-interest bearing current liabilities | 30.40 | 148.33 | 118.64 | 51.16 | 194.64 |
| Current liabilities total | 55.40 | 224.28 | 178.64 | 2 433.46 | 1 044.38 |
| Balance sheet total (liabilities) | 5 080.13 | 3 754.50 | 4 118.28 | 8 600.41 | 9 188.17 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.