J. Fusager Consult ApS
CVR number: 37865923
Maglegårdsvej 413, 3480 Fredensborg
joergenfusager@hotmail.com
tel: 24450687
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.77 | 572.74 | 567.75 | 952.88 | 694.63 |
| Employee benefit expenses | - 343.24 | - 266.42 | - 446.45 | - 446.48 | |
| Total depreciation | -0.00 | ||||
| EBIT | -10.77 | 229.50 | 301.33 | 506.43 | 248.15 |
| Other financial expenses | -0.65 | -1.52 | -4.43 | -2.25 | |
| Pre-tax profit | -10.77 | 228.85 | 299.81 | 502.00 | 245.90 |
| Income taxes | -36.42 | -65.96 | - 110.51 | -54.82 | |
| Net earnings | -10.77 | 192.43 | 233.85 | 391.48 | 191.08 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 0.00 | |||
| Tangible assets total | 0.00 | |||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 7.58 | |||
| Short term receivables total | 7.58 | |||
| Cash and bank deposits | 221.43 | 529.78 | 805.80 | 852.57 |
| Cash and cash equivalents | 221.43 | 529.78 | 805.80 | 852.57 |
| Balance sheet total (assets) | 229.01 | 529.78 | 805.80 | 852.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 55.55 | 55.55 | 55.55 |
| Shares repurchased | 50.00 | 113.00 | 114.40 | 117.80 | |
| Retained earnings | -54.71 | - 115.48 | -41.60 | 77.85 | 351.53 |
| Profit of the financial year | -10.77 | 192.43 | 233.85 | 391.48 | 191.08 |
| Shareholders equity total | -15.48 | 176.95 | 360.81 | 639.29 | 715.97 |
| Non-current liabilities total | |||||
| Current owed to participating | 15.48 | 15.48 | 16.59 | 10.04 | 33.96 |
| Short-term deferred tax liabilities | 27.46 | 21.30 | 4.82 | ||
| Other non-interest bearing current liabilities | 36.58 | 124.93 | 135.18 | 97.82 | |
| Current liabilities total | 15.48 | 52.05 | 168.97 | 166.51 | 136.60 |
| Balance sheet total (liabilities) | 229.01 | 529.78 | 805.80 | 852.57 |
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.