Sepiakonsulenterne Aps
CVR number: 39459205
Møllevej 41, Ulbølle 5762 Vester Skerninge
annebirtherasmussen@gmail.com
tel: 22825762
www.Sepiakonsulenterne.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 488.62 | 3 463.61 | 3 938.74 | 2 740.76 | 2 529.90 |
| Employee benefit expenses | -1 482.21 | -3 189.56 | -3 839.76 | -2 699.84 | -2 588.10 |
| Total depreciation | -4.03 | -9.20 | |||
| EBIT | 6.41 | 270.02 | 89.77 | 40.92 | -58.20 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -0.84 | -2.45 | -5.38 | -3.91 | -0.34 |
| Pre-tax profit | 5.56 | 267.57 | 84.39 | 37.01 | -58.47 |
| Income taxes | -1.47 | -58.87 | -19.08 | -8.67 | 12.86 |
| Net earnings | 4.09 | 208.70 | 65.31 | 28.34 | -45.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 41.97 | 32.77 | |||
| Tangible assets total | 41.97 | 32.77 | |||
| Other receivables | 18.00 | 18.71 | 1.50 | ||
| Investments total | 18.00 | 18.71 | 1.50 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 131.20 | 37.70 | 340.95 | 251.92 | 246.80 |
| Prepayments and accrued income | 9.40 | 9.68 | |||
| Current other receivables | 326.56 | 412.16 | 491.35 | 295.09 | 295.32 |
| Current deferred tax assets | 24.86 | ||||
| Short term receivables total | 457.76 | 449.86 | 832.29 | 556.42 | 576.66 |
| Cash and bank deposits | 353.79 | 986.27 | 205.00 | 45.20 | 158.38 |
| Cash and cash equivalents | 353.79 | 986.27 | 205.00 | 45.20 | 158.38 |
| Balance sheet total (assets) | 811.56 | 1 478.10 | 1 088.06 | 620.32 | 736.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 20.36 | - 175.55 | 33.15 | 98.47 | 126.81 |
| Profit of the financial year | 4.09 | 208.70 | 65.31 | 28.34 | -45.61 |
| Shareholders equity total | 74.45 | 283.15 | 148.47 | 176.81 | 131.19 |
| Provisions | 1.64 | 1.52 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 25.16 | 40.41 | 41.55 | 16.98 | 14.61 |
| Short-term deferred tax liabilities | 1.47 | 55.22 | 19.21 | 0.19 | |
| Other non-interest bearing current liabilities | 710.47 | 1 097.67 | 877.32 | 426.35 | 590.74 |
| Current liabilities total | 737.11 | 1 193.30 | 938.08 | 443.52 | 605.35 |
| Balance sheet total (liabilities) | 811.56 | 1 478.10 | 1 088.06 | 620.32 | 736.54 |
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.