Ad'Econ ApS
CVR number: 30710991
Norgesgade 19, 2300 København S
thomassvanejensen@gmail.com
tel: 25171855
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 038.02 | 814.30 | |||
| External services | -9.59 | -6.83 | 357.48 | ||
| Gross profit | -9.59 | -6.83 | 357.48 | 1 038.02 | 786.88 |
| Costs of management | -27.42 | ||||
| Wages and salaries | - 153.04 | - 111.98 | |||
| Social security expenses | -13.15 | -68.41 | |||
| Other operating expenses | -49.27 | ||||
| EBIT | -9.59 | -6.83 | 357.48 | 822.57 | 606.49 |
| Other financial income | 54.54 | 56.06 | 116.57 | ||
| Other financial expenses | -0.14 | 2.49 | -0.41 | - 307.52 | -1.25 |
| Pre-tax profit | 44.81 | 51.71 | 357.07 | 631.62 | 605.24 |
| Income taxes | -10.86 | -10.60 | -78.56 | - 138.96 | - 133.15 |
| Net earnings | 33.95 | 41.11 | 278.51 | 492.66 | 472.09 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 11.84 | 169.53 | 515.00 | ||
| Current deferred tax assets | 11.49 | ||||
| Short term receivables total | 11.84 | 181.02 | 515.00 | ||
| Other current investments | 1 176.47 | 1 050.14 | 1 306.87 | 988.12 | 983.34 |
| Cash and bank deposits | 19.13 | 66.72 | 90.68 | 679.98 | 870.77 |
| Cash and cash equivalents | 1 195.60 | 1 116.86 | 1 397.55 | 1 668.10 | 1 854.11 |
| Balance sheet total (assets) | 1 195.60 | 1 128.71 | 1 397.55 | 1 849.12 | 2 369.11 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 50.00 | 100.00 | 114.40 | 117.80 |
| Retained earnings | 928.65 | 912.60 | 853.71 | 1 017.82 | 1 392.68 |
| Profit of the financial year | 33.95 | 41.11 | 278.51 | 492.66 | 472.09 |
| Shareholders equity total | 1 195.60 | 1 128.71 | 1 357.22 | 1 749.88 | 2 107.57 |
| Non-current deferred tax liabilities | 121.66 | ||||
| Non-current liabilities total | 121.66 | ||||
| Short-term deferred tax liabilities | 40.33 | ||||
| Other non-interest bearing current liabilities | 99.23 | 139.87 | |||
| Current liabilities total | 40.33 | 99.23 | 139.87 | ||
| Balance sheet total (liabilities) | 1 195.60 | 1 128.71 | 1 397.55 | 1 849.12 | 2 369.11 |
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.