Den Bedste Tid ApS
CVR number: 31850169
Overholm 7, 8700 Horsens
zucce@zucce.dk
tel: 70226870
www.denbedstetid.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 991.00 | 1 220.53 | 908.79 | 1 328.12 | 646.09 |
| Employee benefit expenses | - 753.00 | -1 059.05 | - 819.57 | -1 031.57 | - 852.94 |
| Other operating expenses | -2.29 | ||||
| Total depreciation | -60.00 | -55.61 | -22.82 | -17.69 | -17.69 |
| EBIT | 178.00 | 105.87 | 66.40 | 278.86 | - 226.83 |
| Other financial income | 3.97 | 1.62 | |||
| Other financial expenses | -43.00 | -23.59 | -19.38 | -7.02 | -13.30 |
| Pre-tax profit | 135.00 | 86.25 | 48.64 | 271.83 | - 240.13 |
| Income taxes | -31.00 | -18.44 | -11.34 | -62.72 | 50.70 |
| Net earnings | 104.00 | 67.81 | 37.30 | 209.11 | - 189.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.00 | 86.83 | 64.01 | 46.32 | 28.63 |
| Tangible assets total | 51.00 | 86.83 | 64.01 | 46.32 | 28.63 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 52.36 | 218.18 | |||
| Inventories total | 52.36 | 218.18 | |||
| Current trade debtors | 92.00 | 83.62 | 69.20 | 36.64 | 224.46 |
| Prepayments and accrued income | 57.00 | 27.50 | |||
| Current other receivables | 56.00 | 144.63 | 643.08 | 322.21 | 89.95 |
| Current deferred tax assets | 3.24 | 2.67 | 2.38 | 53.06 | |
| Short term receivables total | 205.00 | 231.48 | 742.45 | 361.22 | 367.47 |
| Cash and bank deposits | 163.00 | 1 717.11 | 187.46 | 333.21 | |
| Cash and cash equivalents | 163.00 | 1 717.11 | 187.46 | 333.21 | |
| Balance sheet total (assets) | 419.00 | 2 035.42 | 993.93 | 793.11 | 614.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.00 | 114.40 | |||
| Retained earnings | -55.00 | 48.60 | 116.41 | 39.31 | 248.42 |
| Profit of the financial year | 104.00 | 67.81 | 37.30 | 209.11 | - 189.43 |
| Shareholders equity total | 184.00 | 196.41 | 233.71 | 442.82 | 138.99 |
| Provisions | 1.00 | ||||
| Non-current advances received | 1 561.32 | 609.72 | |||
| Non-current liabilities total | 1 561.32 | 609.72 | |||
| Current loans from credit institutions | 66.81 | ||||
| Current trade creditors | 35.00 | 35.00 | 35.00 | 12.00 | 12.00 |
| Current owed to participating | 7.00 | ||||
| Short-term deferred tax liabilities | 41.00 | 66.31 | 24.01 | 44.18 | 39.40 |
| Other non-interest bearing current liabilities | 151.00 | 176.39 | 91.49 | 294.11 | 357.07 |
| Current liabilities total | 234.00 | 277.69 | 150.50 | 350.29 | 475.29 |
| Balance sheet total (liabilities) | 419.00 | 2 035.42 | 993.93 | 793.11 | 614.28 |
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.