Butter ApS
CVR number: 37226416
Frederiksborggade 35 B, 1360 København K
hello@butteragency.dk
tel: 31790700
www.butteragency.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 890.82 | 1 315.11 | 3 288.19 | 3 735.67 | 3 995.27 |
| Employee benefit expenses | -2 878.62 | -1 561.10 | -1 985.93 | -3 250.10 | -3 417.95 |
| Total depreciation | -21.32 | -22.59 | -16.93 | -14.65 | -15.65 |
| EBIT | -1 009.12 | - 268.59 | 1 285.33 | 470.93 | 561.67 |
| Other financial income | -2.37 | 0.30 | 0.02 | ||
| Other financial expenses | -3.01 | -80.31 | -19.03 | -7.57 | -26.54 |
| Pre-tax profit | -1 014.49 | - 348.60 | 1 266.30 | 463.35 | 535.15 |
| Income taxes | 168.54 | 111.57 | - 283.36 | -98.31 | - 128.56 |
| Net earnings | - 845.96 | - 237.03 | 982.95 | 365.05 | 406.59 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.84 | 15.25 | 15.15 | 23.70 | 8.05 |
| Tangible assets total | 37.84 | 15.25 | 15.15 | 23.70 | 8.05 |
| Holdings in group member companies | 40.00 | ||||
| Other receivables | 179.04 | 20.00 | |||
| Investments total | 179.04 | 20.00 | 40.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 164.38 | 383.75 | 545.25 | 1 138.62 | 1 177.11 |
| Current amounts owed by group member comp. | 1.50 | 32.80 | |||
| Prepayments and accrued income | 15.75 | 195.83 | 15.15 | 13.65 | |
| Current other receivables | 20.00 | 79.75 | 8.25 | ||
| Current deferred tax assets | 183.70 | 279.27 | 4.58 | 4.55 | 5.55 |
| Short term receivables total | 383.82 | 663.02 | 825.41 | 1 159.82 | 1 237.37 |
| Cash and bank deposits | 35.59 | 7.44 | 629.88 | 632.21 | 606.13 |
| Cash and cash equivalents | 35.59 | 7.44 | 629.88 | 632.21 | 606.13 |
| Balance sheet total (assets) | 636.31 | 705.71 | 1 470.43 | 1 815.73 | 1 891.55 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 70.00 | 87.80 | 87.80 | 87.80 | 87.80 |
| Share premium account | 427.20 | ||||
| Shares repurchased | 250.00 | 300.00 | |||
| Other reserves | 0.20 | ||||
| Retained earnings | - 336.81 | -1 182.76 | - 997.19 | - 259.65 | - 194.60 |
| Profit of the financial year | - 845.96 | - 237.03 | 982.95 | 365.05 | 406.59 |
| Shareholders equity total | -1 112.76 | - 904.79 | 73.75 | 443.20 | 599.79 |
| Non-current owed to group member | 495.00 | 50.00 | |||
| Non-current deferred tax liabilities | 129.56 | ||||
| Non-current liabilities total | 495.00 | 50.00 | 129.56 | ||
| Current loans from credit institutions | 351.65 | ||||
| Advances received | 188.50 | 246.25 | |||
| Current trade creditors | 167.77 | 15.88 | 126.64 | 76.98 | 178.48 |
| Current owed to participating | 235.00 | 3.64 | 3.64 | ||
| Current owed to group member | 195.63 | ||||
| Short-term deferred tax liabilities | 196.93 | 159.44 | 13.07 | 106.94 | 106.94 |
| Other non-interest bearing current liabilities | 700.87 | 515.29 | 1 061.35 | 1 134.97 | 700.14 |
| Accruals and deferred income | 36.99 | 50.00 | 173.00 | ||
| Current liabilities total | 1 254.07 | 1 560.51 | 1 396.68 | 1 372.53 | 1 162.20 |
| Balance sheet total (liabilities) | 636.31 | 705.71 | 1 470.43 | 1 815.73 | 1 891.55 |
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.