IMCD DANMARK A/S
CVR number: 18642034
Stürups Plads 1, 3000 Helsingør
info@imcd.dk
tel: 49250580
www.imcd.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 280.49 | 16 566.98 | 22 983.45 | 31 384.23 | 27 951.20 |
| Employee benefit expenses | -7 960.07 | -8 870.47 | -9 925.90 | -9 643.48 | -10 854.93 |
| Total depreciation | -82.19 | - 295.36 | - 539.39 | - 539.39 | - 557.74 |
| EBIT | 5 238.24 | 7 401.15 | 12 518.16 | 21 201.37 | 16 538.53 |
| Other financial income | 152.03 | 148.59 | 460.00 | 956.51 | 1 158.04 |
| Other financial expenses | - 166.45 | - 549.36 | - 268.76 | - 918.81 | - 809.12 |
| Pre-tax profit | 5 223.82 | 7 000.38 | 12 709.40 | 21 239.07 | 16 887.45 |
| Income taxes | -1 160.30 | -1 556.38 | -2 809.99 | -4 702.53 | -3 767.34 |
| Net earnings | 4 063.52 | 5 444.00 | 9 899.41 | 16 536.54 | 13 120.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 1 414.74 | 1 121.91 | 829.09 | 536.27 | |
| Goodwill | 1 643.73 | 1 397.17 | 1 150.61 | 904.04 | 657.48 |
| Intangible assets total | 1 643.73 | 2 811.91 | 2 272.52 | 1 733.13 | 1 193.75 |
| Machinery and equipment | 119.27 | ||||
| Tangible assets total | 119.27 | ||||
| Other receivables | 194.47 | 183.76 | 183.76 | 183.76 | 93.59 |
| Investments total | 194.47 | 183.76 | 183.76 | 183.76 | 93.59 |
| Long term receivables total | |||||
| Finished products/goods | 1 420.49 | 1 643.13 | 2 585.57 | 3 868.95 | 3 060.45 |
| Inventories total | 1 420.49 | 1 643.13 | 2 585.57 | 3 868.95 | 3 060.45 |
| Current trade debtors | 11 576.57 | 14 950.23 | 20 433.03 | 23 510.17 | 18 887.75 |
| Current amounts owed by group member comp. | 229.08 | 1 709.45 | 1 985.77 | 2 044.65 | 27 848.13 |
| Prepayments and accrued income | 66.87 | 91.07 | 50.36 | 370.21 | 60.73 |
| Current other receivables | 73.77 | 77.20 | 65.74 | 94.93 | 91.26 |
| Short term receivables total | 11 946.30 | 16 827.94 | 22 534.91 | 26 019.96 | 46 887.87 |
| Cash and bank deposits | 11 187.96 | 5 372.82 | 7 321.67 | 9 760.69 | 6 479.24 |
| Cash and cash equivalents | 11 187.96 | 5 372.82 | 7 321.67 | 9 760.69 | 6 479.24 |
| Balance sheet total (assets) | 26 392.94 | 26 839.56 | 34 898.42 | 41 566.49 | 57 834.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 5 000.00 | 8 000.00 | 12 000.00 | 15 000.00 |
| Retained earnings | - 880.01 | -1 816.49 | -4 372.49 | -6 473.08 | -4 936.54 |
| Profit of the financial year | 4 063.52 | 5 444.00 | 9 899.41 | 16 536.54 | 13 120.11 |
| Shareholders equity total | 6 683.51 | 9 127.51 | 14 026.92 | 22 563.46 | 23 683.57 |
| Provisions | 36.16 | 71.42 | 53.00 | 34.57 | 19.68 |
| Non-current other liabilities | 299.15 | 880.56 | 880.26 | 880.26 | 880.26 |
| Non-current liabilities total | 299.15 | 880.56 | 880.26 | 880.26 | 880.26 |
| Current trade creditors | 3 602.01 | 4 423.75 | 6 492.16 | 7 389.93 | 4 223.71 |
| Current owed to group member | 12 971.09 | 7 373.80 | 6 926.26 | 2 480.82 | 22 545.11 |
| Short-term deferred tax liabilities | 956.41 | 1 267.37 | 2 436.41 | 4 174.96 | 2 860.23 |
| Other non-interest bearing current liabilities | 1 844.61 | 3 695.16 | 4 083.41 | 4 042.49 | 3 621.60 |
| Current liabilities total | 19 374.12 | 16 760.07 | 19 938.24 | 18 088.20 | 33 250.65 |
| Balance sheet total (liabilities) | 26 392.94 | 26 839.56 | 34 898.42 | 41 566.49 | 57 834.16 |
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.