Andrew Makin Preclinical Consulting ApS
CVR number: 40625240
Hvedevænget 35, 2980 Kokkedal
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 848.48 | 1 516.08 | 1 561.10 | 1 352.79 |
| Employee benefit expenses | - 524.00 | - 923.06 | -1 005.17 | - 772.11 |
| EBIT | 324.48 | 593.02 | 555.93 | 580.68 |
| Other financial income | 0.66 | 1.41 | ||
| Other financial expenses | -0.77 | -6.95 | -6.90 | -6.43 |
| Pre-tax profit | 324.38 | 586.07 | 549.03 | 575.67 |
| Income taxes | -72.01 | - 129.63 | - 121.36 | - 126.65 |
| Net earnings | 252.37 | 456.44 | 427.67 | 449.02 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 100.86 | 297.33 | 243.54 | 326.59 |
| Current amounts owed by group member comp. | 30.83 | 90.65 | ||
| Short term receivables total | 100.86 | 297.33 | 274.37 | 417.25 |
| Cash and bank deposits | 536.23 | 560.46 | 736.74 | 724.55 |
| Cash and cash equivalents | 536.23 | 560.46 | 736.74 | 724.55 |
| Balance sheet total (assets) | 637.09 | 857.79 | 1 011.10 | 1 141.79 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 308.00 | 428.00 | 400.00 |
| Retained earnings | - 200.00 | - 255.63 | - 227.20 | - 199.52 |
| Profit of the financial year | 252.37 | 456.44 | 427.67 | 449.02 |
| Shareholders equity total | 292.37 | 548.80 | 668.48 | 689.50 |
| Non-current liabilities total | ||||
| Current trade creditors | 56.65 | |||
| Current owed to group member | 4.32 | |||
| Short-term deferred tax liabilities | 72.01 | 58.35 | 82.27 | 126.65 |
| Other non-interest bearing current liabilities | 272.72 | 246.32 | 260.35 | 268.99 |
| Current liabilities total | 344.73 | 308.98 | 342.62 | 452.29 |
| Balance sheet total (liabilities) | 637.09 | 857.79 | 1 011.10 | 1 141.79 |
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.