DOKUPARTNER ApS
CVR number: 32342779
Parkboulevarden 31, 8920 Randers NV
info@dokupartner.dk
tel: 71999772
www.dokupartner.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 900.12 | 2 403.56 | 2 631.53 | 2 587.57 | 2 739.81 |
| Employee benefit expenses | -1 762.70 | -1 831.50 | -2 070.79 | -2 100.87 | -2 669.31 |
| Total depreciation | -10.21 | ||||
| EBIT | 127.21 | 572.06 | 560.75 | 486.70 | 70.50 |
| Other financial expenses | -0.92 | -3.66 | -6.08 | -12.58 | -1.00 |
| Pre-tax profit | 126.30 | 568.39 | 554.67 | 474.12 | 69.50 |
| Income taxes | -30.00 | - 125.82 | - 123.72 | - 106.45 | -21.09 |
| Net earnings | 96.29 | 442.57 | 430.95 | 367.67 | 48.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 21.64 | 21.96 | 22.40 | 22.85 | 23.30 |
| Investments total | 21.64 | 21.96 | 22.40 | 22.85 | 23.30 |
| Long term receivables total | |||||
| Finished products/goods | 36.40 | 49.61 | |||
| Inventories total | 36.40 | 49.61 | |||
| Current trade debtors | 642.44 | 523.87 | 1 060.66 | 775.84 | 586.80 |
| Prepayments and accrued income | 68.67 | 67.17 | 46.80 | 34.67 | 69.95 |
| Current other receivables | 17.50 | 25.00 | 7.50 | 16.25 | 26.25 |
| Current deferred tax assets | 32.67 | ||||
| Short term receivables total | 728.60 | 616.03 | 1 114.96 | 826.76 | 715.66 |
| Cash and bank deposits | 861.21 | 1 548.56 | 1 628.94 | 1 059.62 | 1 174.20 |
| Cash and cash equivalents | 861.21 | 1 548.56 | 1 628.94 | 1 059.62 | 1 174.20 |
| Balance sheet total (assets) | 1 611.44 | 2 186.55 | 2 766.30 | 1 945.63 | 1 962.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 90.00 | 300.00 | 300.00 | 236.00 | 648.00 |
| Other reserves | 17.50 | 25.00 | 7.50 | 16.25 | 26.25 |
| Retained earnings | 107.63 | - 103.58 | 56.49 | 242.69 | -47.64 |
| Profit of the financial year | 96.29 | 442.57 | 430.95 | 367.67 | 48.40 |
| Shareholders equity total | 361.42 | 713.99 | 844.94 | 912.61 | 725.01 |
| Provisions | 11.70 | 14.78 | 10.29 | 7.63 | 15.39 |
| Non-current liabilities total | |||||
| Current trade creditors | 908.46 | 637.10 | 1 228.92 | 562.25 | 590.69 |
| Short-term deferred tax liabilities | 18.08 | 115.75 | 114.20 | 77.12 | |
| Other non-interest bearing current liabilities | 311.78 | 704.93 | 567.95 | 386.02 | 631.69 |
| Current liabilities total | 1 238.32 | 1 457.79 | 1 911.07 | 1 025.39 | 1 222.38 |
| Balance sheet total (liabilities) | 1 611.44 | 2 186.55 | 2 766.30 | 1 945.63 | 1 962.78 |
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.