DEKOTRYK ApS
CVR number: 36089326
Fabriksvej 21, 6000 Kolding
info@dekotryk.dk
tel: 32162400
dekotryk.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 711.91 | 677.34 | 620.68 | 474.00 | 437.56 |
| Employee benefit expenses | - 804.99 | - 662.71 | - 609.03 | - 455.47 | - 410.32 |
| Total depreciation | -3.83 | -7.38 | -13.43 | -9.61 | |
| EBIT | -93.09 | 10.80 | 4.27 | 5.10 | 17.64 |
| Other financial income | 1.28 | ||||
| Other financial expenses | -0.11 | -1.59 | -5.63 | -3.93 | -0.07 |
| Pre-tax profit | -93.19 | 9.21 | -1.37 | 2.45 | 17.57 |
| Income taxes | 14.73 | 0.51 | -0.23 | -17.41 | |
| Net earnings | -78.46 | 9.72 | -1.60 | 2.45 | 0.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.08 | 42.70 | 29.27 | 19.67 | |
| Tangible assets total | 16.08 | 42.70 | 29.27 | 19.67 | |
| Other receivables | 36.33 | 24.00 | |||
| Investments total | 36.33 | 24.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 36.92 | ||||
| Inventories total | 36.92 | ||||
| Current trade debtors | 87.90 | 124.88 | 96.40 | 85.47 | 75.41 |
| Current other receivables | 134.37 | 109.37 | 56.73 | ||
| Current deferred tax assets | 32.62 | 36.62 | 19.57 | ||
| Short term receivables total | 222.27 | 234.25 | 185.75 | 122.09 | 94.98 |
| Cash and bank deposits | 198.01 | 262.11 | 161.70 | 163.38 | 91.80 |
| Cash and cash equivalents | 198.01 | 262.11 | 161.70 | 163.38 | 91.80 |
| Balance sheet total (assets) | 420.28 | 512.44 | 390.15 | 351.07 | 267.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 137.48 | 59.03 | 68.75 | 67.15 | 69.60 |
| Profit of the financial year | -78.46 | 9.72 | -1.60 | 2.45 | 0.16 |
| Shareholders equity total | 109.03 | 118.75 | 117.15 | 119.60 | 119.76 |
| Provisions | 0.23 | 0.23 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 39.13 | 42.20 | 25.42 | 25.30 | 8.35 |
| Current owed to participating | 49.20 | 49.20 | 51.16 | 53.04 | 53.04 |
| Other non-interest bearing current liabilities | 222.92 | 302.30 | 196.19 | 152.90 | 86.20 |
| Current liabilities total | 311.25 | 393.69 | 272.77 | 231.24 | 147.60 |
| Balance sheet total (liabilities) | 420.28 | 512.44 | 390.15 | 351.07 | 267.36 |
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.