Aperto ApS
CVR number: 39422506
Jernbane Allé 50, 2720 Vanløse
aperto@all-focus.net
tel: 40804422
www.aperto.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 220.90 | ||||
| Costs of manufacturing | - 820.14 | ||||
| External services | - 284.08 | ||||
| Gross profit | 28.22 | -33.33 | 86.98 | 299.76 | 838.58 |
| Costs of management | -29.70 | ||||
| Employee benefit expenses | - 172.03 | - 445.15 | |||
| Total depreciation | -1.78 | -13.12 | |||
| EBIT | 28.22 | -33.33 | 82.56 | 125.94 | 380.31 |
| Other financial income | 0.01 | 0.12 | |||
| Other financial expenses | -0.01 | -0.81 | -4.02 | -6.26 | |
| Pre-tax profit | 28.23 | -33.34 | 81.75 | 121.92 | 374.17 |
| Income taxes | -6.20 | 0.00 | -11.77 | -30.46 | -84.90 |
| Net earnings | 22.03 | -33.34 | 69.98 | 91.46 | 289.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.59 | 24.47 | |||
| Tangible assets total | 37.59 | 24.47 | |||
| Other receivables | 125.05 | 125.05 | 139.08 | ||
| Investments total | 125.05 | 125.05 | 139.08 | ||
| Long term receivables total | |||||
| Finished products/goods | 85.90 | 456.26 | 621.00 | ||
| Inventories total | 85.90 | 456.26 | 621.00 | ||
| Current trade debtors | 101.51 | 126.64 | 169.13 | ||
| Current other receivables | 3.30 | 20.23 | |||
| Current deferred tax assets | 1.80 | ||||
| Short term receivables total | 5.10 | 121.74 | 126.64 | 169.13 | |
| Cash and bank deposits | 625.49 | 49.99 | 232.65 | 187.66 | 298.28 |
| Cash and cash equivalents | 625.49 | 49.99 | 232.65 | 187.66 | 298.28 |
| Balance sheet total (assets) | 630.59 | 49.99 | 565.35 | 933.20 | 1 251.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 7.31 | 29.34 | -4.00 | 65.98 | 157.44 |
| Profit of the financial year | 22.03 | -33.34 | 69.98 | 91.46 | 289.27 |
| Shareholders equity total | 79.34 | 46.00 | 115.98 | 207.44 | 496.71 |
| Provisions | 1.77 | 5.39 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 550.00 | 4.00 | 338.14 | 620.76 | 457.60 |
| Current owed to participating | 1.25 | 100.00 | 4.36 | 4.22 | |
| Current owed to group member | 83.24 | ||||
| Short-term deferred tax liabilities | 10.21 | 29.92 | |||
| Other non-interest bearing current liabilities | 1.01 | 68.94 | 204.80 | ||
| Current liabilities total | 551.25 | 4.00 | 449.36 | 723.99 | 749.87 |
| Balance sheet total (liabilities) | 630.59 | 49.99 | 565.35 | 933.20 | 1 251.96 |
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.