Affiliatemanager ApS
CVR number: 42032026
Gl Nyrupvej 76, 4400 Kalundborg
kontakt@affiliatemanager.dk
tel: 36991313
https://affiliatemanager.dk/
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 413.98 | 929.53 | 1 294.54 |
| Employee benefit expenses | - 541.20 | - 718.38 | |
| Total depreciation | -88.89 | - 213.33 | - 213.33 |
| EBIT | 325.09 | 175.00 | 362.82 |
| Other financial income | 0.04 | 0.09 | 1.91 |
| Other financial expenses | -2.98 | -5.73 | -8.06 |
| Pre-tax profit | 322.15 | 169.36 | 356.67 |
| Income taxes | - 121.24 | 12.77 | -79.39 |
| Net earnings | 200.91 | 182.12 | 277.28 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 551.11 | 337.78 | 124.44 |
| Intangible assets total | 551.11 | 337.78 | 124.44 |
| Tangible assets total | |||
| Holdings in group member companies | 30.00 | 40.00 | |
| Investments total | 30.00 | 40.00 | |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 12.50 | 12.18 | |
| Current amounts owed by group member comp. | 100.00 | ||
| Current other receivables | 190.09 | 190.09 | |
| Current deferred tax assets | 90.00 | 33.18 | |
| Short term receivables total | 102.50 | 202.27 | 323.27 |
| Cash and bank deposits | 238.38 | 335.89 | 617.85 |
| Cash and cash equivalents | 238.38 | 335.89 | 617.85 |
| Balance sheet total (assets) | 891.99 | 905.94 | 1 105.56 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | ||
| Retained earnings | 200.91 | 183.03 | |
| Profit of the financial year | 200.91 | 182.12 | 277.28 |
| Shareholders equity total | 240.91 | 423.03 | 700.31 |
| Provisions | 121.24 | 74.31 | 27.38 |
| Non-current other liabilities | 300.00 | ||
| Non-current deferred tax liabilities | 120.00 | ||
| Non-current liabilities total | 300.00 | 120.00 | |
| Current loans from credit institutions | 180.00 | 180.00 | 120.00 |
| Current trade creditors | 6.00 | 6.00 | 6.00 |
| Short-term deferred tax liabilities | 34.17 | 22.51 | |
| Other non-interest bearing current liabilities | 43.84 | 68.43 | 229.36 |
| Current liabilities total | 229.84 | 288.59 | 377.87 |
| Balance sheet total (liabilities) | 891.99 | 905.94 | 1 105.56 |
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.