byFounders VC Feeder Fund II K/S
CVR number: 42489522
Kanonbådsvej 2, 1437 København K
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -43.03 | - 127.22 | - 153.98 |
| Gross profit | -43.03 | - 127.22 | - 153.98 |
| EBIT | -43.03 | - 127.22 | - 153.98 |
| Other financial income | 26.04 | 2.77 | |
| Other financial expenses | -4.17 | -12.62 | -3.71 |
| Income from other inv. held as non-curr. assets | -1 053.57 | -2 458.81 | -4 597.36 |
| Pre-tax profit | -1 100.76 | -2 572.60 | -4 752.27 |
| Net earnings | -1 100.76 | -2 572.60 | -4 752.27 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 7 888.42 | 17 852.75 | 22 780.94 |
| Long term receivables total | 7 888.42 | 17 852.75 | 22 780.94 |
| Inventories total | |||
| Current other receivables | 179.66 | 121.89 | |
| Short term receivables total | 179.66 | 121.89 | |
| Cash and bank deposits | 151.53 | 2 577.47 | 3 139.96 |
| Cash and cash equivalents | 151.53 | 2 577.47 | 3 139.96 |
| Balance sheet total (assets) | 8 039.96 | 20 609.88 | 26 042.79 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 9 091.99 | 24 211.04 | 31 189.81 |
| Retained earnings | -1 100.76 | -3 673.36 | |
| Profit of the financial year | -1 100.76 | -2 572.60 | -4 752.27 |
| Shareholders equity total | 7 991.23 | 20 537.68 | 22 764.18 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 48.73 | 72.20 | 3 278.61 |
| Current liabilities total | 48.73 | 72.20 | 3 278.61 |
| Balance sheet total (liabilities) | 8 039.96 | 20 609.88 | 26 042.79 |
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.