DETAS ELEKTRONIK & ENERGI A/S
CVR number: 18178273
Ellevej 10, 8370 Hadsten
info@detas.dk
tel: 86982902
www.detas.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 505.32 | 1 264.11 | 1 330.60 | 1 372.59 | 1 384.35 |
| Employee benefit expenses | - 664.67 | - 571.69 | - 868.15 | - 746.75 | - 735.12 |
| Total depreciation | -8.10 | -2.20 | -2.21 | -8.84 | -23.68 |
| EBIT | 832.56 | 690.22 | 460.24 | 617.00 | 625.56 |
| Other financial income | 1.19 | 2.48 | 7.61 | 1.47 | 6.18 |
| Other financial expenses | -0.72 | -4.09 | -1.22 | -27.15 | -0.02 |
| Pre-tax profit | 833.02 | 688.61 | 466.63 | 591.33 | 631.72 |
| Income taxes | - 185.16 | - 153.11 | - 104.42 | - 132.38 | - 141.04 |
| Net earnings | 647.87 | 535.50 | 362.21 | 458.94 | 490.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2.19 | 41.97 | 33.13 | 206.96 | |
| Tangible assets total | 2.19 | 41.97 | 33.13 | 206.96 | |
| Other receivables | 22.84 | ||||
| Investments total | 22.84 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 319.70 | 393.83 | 367.93 | 389.74 | 430.00 |
| Inventories total | 319.70 | 393.83 | 367.93 | 389.74 | 430.00 |
| Current trade debtors | 595.02 | 711.45 | 304.27 | 1 517.81 | 218.09 |
| Current amounts owed by group member comp. | 44.49 | 127.50 | |||
| Prepayments and accrued income | 30.69 | 9.03 | |||
| Current other receivables | 355.59 | 100.00 | 51.45 | 46.44 | |
| Current deferred tax assets | 1.03 | 0.32 | |||
| Short term receivables total | 670.21 | 1 204.61 | 404.60 | 1 569.25 | 264.54 |
| Other current investments | 405.62 | 183.91 | |||
| Cash and bank deposits | 453.92 | 183.63 | 144.21 | 143.20 | 584.91 |
| Cash and cash equivalents | 453.92 | 183.63 | 549.84 | 327.11 | 584.91 |
| Balance sheet total (assets) | 1 468.86 | 1 782.08 | 1 364.33 | 2 319.24 | 1 486.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 650.00 | 530.00 | 362.00 | 460.00 | 490.00 |
| Retained earnings | - 645.36 | - 527.50 | - 354.00 | - 451.78 | - 482.84 |
| Profit of the financial year | 647.87 | 535.50 | 362.21 | 458.94 | 490.68 |
| Shareholders equity total | 1 152.50 | 1 038.00 | 870.22 | 967.16 | 997.84 |
| Provisions | 3.21 | 0.12 | 7.57 | ||
| Non-current liabilities total | |||||
| Advances received | 536.43 | 89.97 | |||
| Current trade creditors | 50.59 | 98.71 | 72.45 | 111.02 | 35.53 |
| Current owed to participating | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Current owed to group member | 118.76 | 208.71 | |||
| Short-term deferred tax liabilities | 114.99 | 157.35 | 103.71 | 131.94 | 133.60 |
| Other non-interest bearing current liabilities | 147.49 | 487.94 | 199.13 | 363.79 | 221.82 |
| Current liabilities total | 313.15 | 744.07 | 494.12 | 1 351.96 | 480.99 |
| Balance sheet total (liabilities) | 1 468.86 | 1 782.08 | 1 364.33 | 2 319.24 | 1 486.40 |
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.