Netkant ApS
CVR number: 32153984
Wichmandsgade 5 D, 5000 Odense C
hello@netkant.com
tel: 70404503
https://netkant.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 094.00 | 1 158.00 | 1 536.00 | 1 281.00 | 1 691.58 |
| Employee benefit expenses | - 804.00 | - 884.00 | -1 175.00 | -1 283.00 | -1 406.47 |
| Total depreciation | - 241.00 | - 205.00 | - 172.00 | - 133.00 | - 100.25 |
| EBIT | 49.00 | 69.00 | 189.00 | - 135.00 | 184.86 |
| Other financial income | 4.00 | 4.00 | 4.00 | 3.00 | 3.86 |
| Other financial expenses | -25.00 | -7.00 | -15.00 | -3.00 | -0.88 |
| Pre-tax profit | 28.00 | 66.00 | 178.00 | - 135.00 | 187.85 |
| Income taxes | -7.00 | -16.00 | -41.00 | 77.00 | -91.28 |
| Net earnings | 21.00 | 50.00 | 137.00 | -58.00 | 96.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 453.00 | 350.00 | 252.00 | 196.00 | 107.96 |
| Intangible assets total | 453.00 | 350.00 | 252.00 | 196.00 | 107.96 |
| Buildings | 109.00 | 68.00 | 37.00 | 16.00 | 4.69 |
| Machinery and equipment | 1.00 | 1.00 | |||
| Tangible assets total | 110.00 | 69.00 | 37.00 | 16.00 | 4.69 |
| Other receivables | 39.00 | 23.00 | 22.00 | 22.00 | 22.44 |
| Investments total | 39.00 | 23.00 | 22.00 | 22.00 | 22.44 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 126.00 | 94.00 | 68.00 | 124.00 | 174.53 |
| Current amounts owed by group member comp. | 1.00 | 9.59 | |||
| Prepayments and accrued income | 16.00 | ||||
| Current other receivables | 44.00 | 115.00 | 63.00 | 247.00 | 36.05 |
| Current deferred tax assets | 34.00 | ||||
| Short term receivables total | 186.00 | 209.00 | 131.00 | 406.00 | 220.18 |
| Cash and bank deposits | 391.00 | 811.00 | 234.00 | 889.35 | |
| Cash and cash equivalents | 391.00 | 811.00 | 234.00 | 889.35 | |
| Balance sheet total (assets) | 788.00 | 1 042.00 | 1 253.00 | 874.00 | 1 244.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 156.00 | 156.00 | 156.25 |
| Other reserves | 327.00 | 272.00 | 196.00 | 153.00 | 153.31 |
| Retained earnings | - 176.00 | - 100.00 | 35.00 | 215.00 | 156.56 |
| Profit of the financial year | 21.00 | 50.00 | 137.00 | -58.00 | 96.57 |
| Shareholders equity total | 297.00 | 347.00 | 524.00 | 466.00 | 562.69 |
| Provisions | 24.00 | 40.00 | 43.00 | 13.23 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 40.00 | 18.00 | 13.00 | 15.00 | 31.32 |
| Current trade creditors | 44.00 | 20.00 | 29.00 | 39.00 | 81.87 |
| Current owed to participating | 19.00 | 21.00 | 22.00 | 17.00 | 18.06 |
| Short-term deferred tax liabilities | 38.00 | 44.04 | |||
| Other non-interest bearing current liabilities | 364.00 | 596.00 | 584.00 | 337.00 | 493.40 |
| Current liabilities total | 467.00 | 655.00 | 686.00 | 408.00 | 668.70 |
| Balance sheet total (liabilities) | 788.00 | 1 042.00 | 1 253.00 | 874.00 | 1 244.63 |
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.