DIVENTA APS
CVR number: 30813499
Lønbjergparken 15, Vindinge 4000 Roskilde
info@diventa.dk
tel: 28870650
www.diventa.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 312.47 | 956.87 | 755.70 | 893.30 | 805.42 |
| Employee benefit expenses | -2 290.71 | - 676.29 | - 544.91 | - 579.25 | - 552.35 |
| Other operating expenses | -11.29 | ||||
| Total depreciation | -51.35 | -17.17 | -26.09 | -26.09 | -26.09 |
| EBIT | 1 959.12 | 263.42 | 184.71 | 287.96 | 226.98 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -3.15 | -4.04 | -1.73 | -0.07 | -0.03 |
| Pre-tax profit | 1 955.97 | 259.38 | 182.98 | 287.88 | 227.04 |
| Income taxes | - 430.94 | -57.45 | -40.34 | -64.46 | -51.00 |
| Net earnings | 1 525.03 | 201.93 | 142.64 | 223.42 | 176.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 113.26 | 87.18 | 61.09 | 35.01 | |
| Tangible assets total | 113.26 | 87.18 | 61.09 | 35.01 | |
| Other receivables | 1.83 | ||||
| Investments total | 1.83 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 728.25 | 165.44 | 110.35 | 73.77 | 73.48 |
| Current amounts owed by group member comp. | 1.28 | ||||
| Prepayments and accrued income | 39.40 | 30.26 | 3.65 | ||
| Current other receivables | 8.59 | 9.54 | 9.86 | ||
| Short term receivables total | 767.65 | 205.58 | 114.00 | 83.30 | 83.34 |
| Cash and bank deposits | 2 216.73 | 639.22 | 270.98 | 419.38 | 402.48 |
| Cash and cash equivalents | 2 216.73 | 639.22 | 270.98 | 419.38 | 402.48 |
| Balance sheet total (assets) | 2 986.20 | 958.06 | 472.16 | 563.77 | 520.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 1 534.08 | 200.00 | 144.00 | 220.00 | 175.00 |
| Retained earnings | -1 525.03 | - 200.00 | - 142.07 | - 219.43 | - 171.01 |
| Profit of the financial year | 1 525.03 | 201.93 | 142.64 | 223.42 | 176.04 |
| Shareholders equity total | 1 934.08 | 601.93 | 244.57 | 323.99 | 280.04 |
| Provisions | 8.67 | 19.55 | 10.96 | 6.67 | 2.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 421.73 | 66.22 | 86.36 | 35.38 | 39.12 |
| Current owed to group member | 6.40 | 0.49 | |||
| Short-term deferred tax liabilities | 231.36 | 46.57 | 48.93 | 68.75 | 55.04 |
| Other non-interest bearing current liabilities | 390.36 | 223.79 | 81.35 | 122.58 | 143.52 |
| Current liabilities total | 1 043.45 | 336.58 | 216.63 | 233.11 | 238.17 |
| Balance sheet total (liabilities) | 2 986.20 | 958.06 | 472.16 | 563.77 | 520.83 |
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.