SEKRIVA ApS
CVR number: 39840049
Grevetoften 5, 2670 Greve
jacobschytte@hotmail.com
tel: 23265220
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 681.59 | 741.17 | 766.31 | 828.00 | 974.11 |
| Employee benefit expenses | - 542.27 | - 546.43 | - 544.59 | - 544.00 | - 544.55 |
| Total depreciation | -0.00 | ||||
| EBIT | 139.31 | 194.74 | 221.72 | 284.00 | 429.56 |
| Other financial income | 0.19 | ||||
| Other financial expenses | -1.52 | -1.59 | -4.77 | -2.00 | -6.12 |
| Pre-tax profit | 137.79 | 193.14 | 216.96 | 282.00 | 423.62 |
| Income taxes | -29.57 | -42.83 | -47.92 | -66.00 | -94.42 |
| Net earnings | 108.22 | 150.31 | 169.04 | 216.00 | 329.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5.95 | 9.48 | |||
| Prepayments and accrued income | 55.00 | 83.62 | |||
| Current other receivables | 16.00 | 1.34 | |||
| Short term receivables total | 5.95 | 71.00 | 94.45 | ||
| Cash and bank deposits | 148.15 | 397.83 | 468.76 | 627.00 | 809.96 |
| Cash and cash equivalents | 148.15 | 397.83 | 468.76 | 627.00 | 809.96 |
| Balance sheet total (assets) | 148.15 | 397.83 | 474.71 | 698.00 | 904.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 118.00 | 122.00 | |||
| Retained earnings | -10.79 | 97.43 | 134.74 | 186.00 | 279.97 |
| Profit of the financial year | 108.22 | 150.31 | 169.04 | 216.00 | 329.20 |
| Shareholders equity total | 97.43 | 247.74 | 343.78 | 560.00 | 771.17 |
| Non-current owed to group member | 3.69 | ||||
| Non-current liabilities total | 3.69 | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 10.00 | 18.00 |
| Short-term deferred tax liabilities | 28.03 | 70.86 | 86.86 | 56.00 | 76.42 |
| Other non-interest bearing current liabilities | 14.00 | 74.23 | 39.07 | 72.00 | 38.82 |
| Current liabilities total | 47.03 | 150.09 | 130.94 | 138.00 | 133.24 |
| Balance sheet total (liabilities) | 148.15 | 397.83 | 474.71 | 698.00 | 904.41 |
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.