City Revision ApS Godk. Revisorer
CVR number: 37048755
Strandesplanaden 110, 2665 Vallensbæk Strand
www.cityrevision.eu
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 032.25 | 858.69 | 932.83 | 782.76 | -15.76 |
| Employee benefit expenses | - 696.22 | - 468.85 | - 445.81 | - 380.20 | -5.02 |
| Total depreciation | -69.48 | - 230.67 | - 230.67 | - 160.91 | |
| EBIT | 266.56 | 159.17 | 256.36 | 241.64 | -20.77 |
| Other financial expenses | -2.28 | -2.09 | -1.59 | -1.74 | |
| Pre-tax profit | 264.28 | 157.08 | 254.77 | 239.90 | -20.77 |
| Income taxes | -55.44 | -40.34 | -61.77 | -40.48 | |
| Net earnings | 208.84 | 116.74 | 193.00 | 199.42 | -20.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 368.71 | 282.14 | 160.91 | ||
| Intangible assets total | 368.71 | 282.14 | 160.91 | ||
| Machinery and equipment | 46.80 | 479.10 | 369.63 | ||
| Tangible assets total | 46.80 | 479.10 | 369.63 | ||
| Other receivables | 40.00 | 40.00 | |||
| Investments total | 40.00 | 40.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 138.00 | 108.00 | 45.00 | ||
| Current amounts owed by group member comp. | 290.90 | ||||
| Current owed by particip. interest comp. | 549.61 | 73.96 | |||
| Short term receivables total | 428.90 | 108.00 | 45.00 | 549.61 | 73.96 |
| Cash and bank deposits | 245.85 | 288.04 | 154.80 | 132.83 | |
| Cash and cash equivalents | 245.85 | 288.04 | 154.80 | 132.83 | |
| Balance sheet total (assets) | 1 090.26 | 1 197.28 | 770.34 | 682.44 | 73.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 40.00 |
| Retained earnings | 196.76 | 190.99 | - 192.27 | - 189.27 | 10.15 |
| Profit of the financial year | 208.84 | 116.74 | 193.00 | 199.42 | -20.77 |
| Shareholders equity total | 905.60 | 807.73 | 500.73 | 510.15 | 29.37 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2.33 | ||||
| Current owed to participating | 29.50 | 82.38 | 25.20 | ||
| Current owed to group member | 56.60 | ||||
| Short-term deferred tax liabilities | 65.86 | 40.34 | 104.56 | 102.23 | 42.26 |
| Other non-interest bearing current liabilities | 89.29 | 266.83 | 83.26 | 70.06 | |
| Current liabilities total | 184.66 | 389.55 | 269.62 | 172.30 | 44.59 |
| Balance sheet total (liabilities) | 1 090.26 | 1 197.28 | 770.34 | 682.44 | 73.96 |
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.