DAVS statsautoriseret revisionsanpartsselskab
CVR number: 25319435
Poppelvej 92, 2791 Dragør
davsadvice@gmail.com
tel: 30380386
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.53 | 835.52 | 972.59 | 879.82 | 860.24 |
| Employee benefit expenses | - 482.28 | - 722.27 | - 722.27 | - 722.27 | |
| EBIT | -2.53 | 353.24 | 250.32 | 157.55 | 137.97 |
| Other financial income | 19.28 | ||||
| Other financial expenses | -0.06 | -0.42 | -0.88 | ||
| Income from other inv. held as non-curr. assets | - 178.51 | -14.07 | |||
| Net income from associates (fin.) | 277.42 | - 671.32 | 375.45 | ||
| Pre-tax profit | - 181.04 | 339.12 | 527.32 | - 514.65 | 532.70 |
| Income taxes | 0.56 | -77.71 | -54.98 | -34.47 | -34.59 |
| Net earnings | - 180.48 | 261.41 | 472.34 | - 549.12 | 498.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 130.72 | 1 116.65 | 1 394.08 | 722.75 | 1 098.21 |
| Investments total | 1 130.72 | 1 116.65 | 1 394.08 | 722.75 | 1 098.21 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 115.88 | 115.88 | 112.52 | 91.27 | |
| Current amounts owed by group member comp. | 422.95 | 786.11 | 543.02 | 687.30 | |
| Current other receivables | 0.66 | ||||
| Current deferred tax assets | 7.76 | ||||
| Short term receivables total | 0.66 | 538.83 | 901.99 | 663.30 | 778.57 |
| Cash and bank deposits | 20.51 | 58.28 | 42.33 | 81.97 | 68.10 |
| Cash and cash equivalents | 20.51 | 58.28 | 42.33 | 81.97 | 68.10 |
| Balance sheet total (assets) | 1 151.90 | 1 713.76 | 2 338.39 | 1 468.03 | 1 944.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 1 005.72 | 991.65 | 1 269.08 | 597.75 | 973.21 |
| Retained earnings | 201.66 | 35.24 | 19.23 | 1 162.90 | 238.32 |
| Profit of the financial year | - 180.48 | 261.41 | 472.34 | - 549.12 | 498.11 |
| Shareholders equity total | 1 151.90 | 1 413.31 | 1 885.65 | 1 336.53 | 1 834.64 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.90 | 0.93 | |||
| Current owed to group member | 11.53 | ||||
| Short-term deferred tax liabilities | 54.98 | 18.06 | |||
| Other non-interest bearing current liabilities | 300.46 | 390.86 | 130.57 | 80.64 | |
| Current liabilities total | 300.46 | 452.74 | 131.50 | 110.24 | |
| Balance sheet total (liabilities) | 1 151.90 | 1 713.76 | 2 338.39 | 1 468.03 | 1 944.88 |
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.