DC Equity ApS
CVR number: 36564385
Gadestævnet 27, 2650 Hvidovre
dc@lr-hus.dk
tel: 22901313
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 50.00 | 568.29 | |||
| External services | -8.19 | ||||
| Gross profit | 41.80 | 568.29 | |||
| Employee benefit expenses | -5.20 | -8.34 | -4.23 | ||
| EBIT | 41.80 | -5.20 | 559.95 | -4.23 | |
| Other financial income | 17.96 | 67.65 | 3 304.31 | 604.23 | |
| Other financial expenses | 0.62 | - 453.25 | |||
| Pre-tax profit | 59.77 | 67.65 | 3 299.73 | 106.69 | 600.00 |
| Income taxes | -14.40 | -14.88 | -27.82 | -23.45 | - 132.00 |
| Net earnings | 45.36 | 52.77 | 3 271.91 | 83.24 | 468.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 7.50 | 7.50 | 5.00 | 5.00 | 5.00 |
| Investments total | 7.50 | 7.50 | 5.00 | 5.00 | 5.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Other current investments | 501.52 | 559.11 | 4 233.86 | 6 749.00 | 9 189.19 |
| Cash and bank deposits | 16.88 | 7.32 | 3.77 | 94.78 | 308.88 |
| Cash and cash equivalents | 518.40 | 566.43 | 4 237.63 | 6 843.78 | 9 498.07 |
| Balance sheet total (assets) | 525.90 | 573.93 | 4 242.63 | 6 848.78 | 9 503.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 411.47 | 456.83 | 509.60 | 3 781.51 | 3 864.75 |
| Profit of the financial year | 45.36 | 52.77 | 3 271.91 | 83.24 | 468.00 |
| Shareholders equity total | 506.84 | 559.60 | 3 831.51 | 3 914.75 | 4 382.76 |
| Non-current deferred tax liabilities | 7.10 | 14.32 | 17.18 | ||
| Non-current liabilities total | 7.10 | 14.32 | 17.18 | ||
| Current owed to participating | 2 528.94 | 4 611.96 | |||
| Short-term deferred tax liabilities | 3.47 | 98.63 | |||
| Other non-interest bearing current liabilities | 11.96 | 393.94 | 401.62 | 409.71 | |
| Current liabilities total | 11.96 | 393.94 | 2 934.03 | 5 120.31 | |
| Balance sheet total (liabilities) | 525.90 | 573.93 | 4 242.63 | 6 848.78 | 9 503.07 |
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.