RADIO ABC A/S
CVR number: 16312142
Jernbanegade 29, 8900 Randers C
ole@radioabc.dk
tel: 86405522
www.radioabc.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 625.99 | 14 194.02 | 13 164.39 | 14 287.00 | 12 854.58 |
Employee benefit expenses | -10 833.51 | -10 204.89 | -9 884.50 | -12 067.00 | -13 426.13 |
Other operating expenses | - 178.97 | ||||
Total depreciation | - 859.72 | - 901.06 | - 968.62 | -1 067.00 | - 926.44 |
EBIT | 1 932.77 | 3 088.07 | 2 408.09 | 1 375.00 | -1 676.96 |
Other financial income | 86.85 | 75.42 | 79.26 | 129.00 | 75.52 |
Other financial expenses | -19.59 | -36.61 | -34.81 | - 101.00 | - 167.31 |
Income from other inv. held as non-curr. assets | - 112.96 | -74.51 | 11.00 | ||
Pre-tax profit | 1 887.07 | 3 052.37 | 2 452.54 | 1 414.00 | -1 768.75 |
Income taxes | - 462.89 | - 692.30 | - 521.80 | - 290.00 | 359.43 |
Net earnings | 1 424.19 | 2 360.08 | 1 930.74 | 1 124.00 | -1 409.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 207.10 | 171.92 | 195.32 | 188.00 | 181.01 |
Intangible assets total | 207.10 | 171.92 | 195.32 | 188.00 | 181.01 |
Buildings | 106.41 | 250.30 | 197.33 | 119.00 | 1 759.05 |
Machinery and equipment | 1 740.41 | 1 632.41 | 1 240.87 | 1 017.00 | 891.85 |
Advance payments and construction in progress | 1 172.00 | ||||
Other tangible assets | -0.00 | ||||
Tangible assets total | 1 846.83 | 1 882.71 | 1 438.20 | 2 308.00 | 2 650.90 |
Other receivables | 201.17 | 163.70 | 163.70 | 276.00 | 282.63 |
Investments total | 201.17 | 163.70 | 163.70 | 276.00 | 282.63 |
Non-current loans receivable | 457.77 | 3 710.00 | 3 709.72 | ||
Long term receivables total | 457.77 | 3 710.00 | 3 709.72 | ||
Finished products/goods | 201.67 | 163.28 | 207.97 | 189.00 | 281.62 |
Inventories total | 201.67 | 163.28 | 207.97 | 189.00 | 281.62 |
Current trade debtors | 4 858.17 | 3 336.95 | 3 163.91 | 2 592.00 | 3 699.95 |
Current amounts owed by group member comp. | 43.00 | ||||
Prepayments and accrued income | 189.47 | 197.48 | 200.53 | 221.00 | 253.51 |
Current other receivables | 443.05 | 8 716.16 | 5 202.35 | 2 397.00 | 2 000.36 |
Current deferred tax assets | 64.24 | 72.03 | 108.66 | 149.00 | 508.39 |
Short term receivables total | 5 554.93 | 12 322.61 | 8 675.45 | 5 402.00 | 6 462.21 |
Other current investments | 383.26 | 480.08 | 591.00 | 591.02 | |
Cash and bank deposits | 1 216.82 | 150.35 | 94.24 | 73.00 | 40.43 |
Cash and cash equivalents | 1 216.82 | 533.61 | 574.32 | 664.00 | 631.45 |
Balance sheet total (assets) | 9 686.27 | 15 237.82 | 11 254.96 | 12 737.00 | 14 199.54 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 425.00 | 2 360.00 | 1 930.00 | 1 125.00 | |
Retained earnings | 2 086.48 | 1 150.67 | 1 580.75 | 2 387.00 | 3 510.57 |
Profit of the financial year | 1 424.19 | 2 360.08 | 1 930.74 | 1 124.00 | -1 409.33 |
Shareholders equity total | 5 435.67 | 6 370.75 | 5 941.49 | 5 136.00 | 2 601.24 |
Non-current other liabilities | 1 045.37 | ||||
Non-current deferred tax liabilities | 457.40 | 700.08 | 558.43 | 330.00 | |
Non-current liabilities total | 457.40 | 1 745.46 | 558.43 | 330.00 | |
Current loans from credit institutions | 1 604.66 | ||||
Advances received | 1 749.70 | 1 649.70 | 1 649.70 | 75.00 | 80.84 |
Current trade creditors | 199.23 | 1 001.75 | 822.73 | 1 047.00 | 2 015.14 |
Current owed to group member | 25.00 | 2 307.89 | 137.51 | 5 232.00 | 5 384.84 |
Other non-interest bearing current liabilities | 1 763.39 | 2 162.27 | 2 145.11 | 917.00 | 2 512.82 |
Accruals and deferred income | 55.89 | ||||
Current liabilities total | 3 793.20 | 7 121.61 | 4 755.05 | 7 271.00 | 11 598.30 |
Balance sheet total (liabilities) | 9 686.28 | 15 237.82 | 11 254.96 | 12 737.00 | 14 199.54 |
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.