FLEXYS A/S
CVR number: 30800206
Inge Lehmanns Gade 10, 8000 Aarhus C
mail@flexys.dk
tel: 70272929
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 221.23 | 3 440.80 | 2 216.83 | 4 126.93 | 3 501.76 |
| Employee benefit expenses | -1 210.58 | -1 380.54 | -1 354.08 | -1 971.30 | -2 316.79 |
| Total depreciation | -54.52 | -43.29 | -68.15 | ||
| EBIT | 1 956.13 | 2 016.97 | 794.60 | 2 155.63 | 1 184.97 |
| Other financial income | 4.92 | 16.32 | 17.96 | 18.27 | 10.73 |
| Other financial expenses | -89.80 | -87.28 | -30.85 | -14.93 | -21.87 |
| Pre-tax profit | 1 871.25 | 1 946.01 | 781.71 | 2 158.96 | 1 173.83 |
| Income taxes | - 416.37 | - 447.10 | - 140.55 | - 352.39 | - 382.83 |
| Net earnings | 1 454.88 | 1 498.90 | 641.15 | 1 806.57 | 791.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 95.44 | 68.15 | |||
| Tangible assets total | 95.44 | 68.15 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 157.20 | 30.00 | |||
| Inventories total | 157.20 | 30.00 | |||
| Current trade debtors | 2 026.20 | 1 900.26 | 1 897.29 | 3 382.13 | 3 572.64 |
| Current amounts owed by group member comp. | 128.21 | 464.22 | 184.15 | 140.74 | |
| Prepayments and accrued income | 1.32 | ||||
| Current other receivables | 432.42 | 28.24 | 305.39 | 580.51 | 842.70 |
| Current deferred tax assets | 1.65 | 57.57 | |||
| Short term receivables total | 2 588.15 | 2 392.72 | 2 388.47 | 4 020.21 | 4 556.08 |
| Cash and bank deposits | 1 671.83 | 2 485.05 | 1 156.81 | 968.81 | 544.06 |
| Cash and cash equivalents | 1 671.83 | 2 485.05 | 1 156.81 | 968.81 | 544.06 |
| Balance sheet total (assets) | 4 512.62 | 4 975.92 | 3 545.29 | 4 989.02 | 5 100.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | 2 000.00 | 500.00 | 1 200.00 | 700.00 |
| Retained earnings | - 394.78 | - 939.91 | 59.00 | - 499.85 | 606.72 |
| Profit of the financial year | 1 454.88 | 1 498.90 | 641.15 | 1 806.57 | 791.00 |
| Shareholders equity total | 1 860.09 | 3 059.00 | 1 700.15 | 3 006.71 | 2 597.72 |
| Provisions | 22.55 | 8.16 | 253.65 | ||
| Non-current deferred tax liabilities | 461.49 | 150.36 | 408.32 | 71.61 | |
| Non-current liabilities total | 461.49 | 150.36 | 408.32 | 71.61 | |
| Current trade creditors | 1 020.68 | 405.93 | 586.26 | 461.30 | 570.77 |
| Current owed to group member | 645.34 | 106.99 | |||
| Short-term deferred tax liabilities | 324.11 | 324.11 | 461.49 | 150.36 | 408.32 |
| Other non-interest bearing current liabilities | 639.84 | 717.22 | 647.02 | 855.33 | 1 198.08 |
| Current liabilities total | 2 629.98 | 1 447.27 | 1 694.78 | 1 573.98 | 2 177.16 |
| Balance sheet total (liabilities) | 4 512.62 | 4 975.92 | 3 545.29 | 4 989.02 | 5 100.14 |
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.