SUPPORTU ApS
CVR number: 29801584
Prices Havevej 9, 5600 Faaborg
poulhenningpedersen@outlook.com
tel: 21311311
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.84 | 198.17 | 330.97 | 349.81 | 396.84 |
| Employee benefit expenses | - 184.47 | - 241.58 | - 250.25 | ||
| EBIT | -5.84 | 198.17 | 146.51 | 108.23 | 146.58 |
| Other financial income | 0.02 | 0.06 | 1.61 | ||
| Other financial expenses | -3.38 | -4.44 | -7.15 | -1.44 | -0.01 |
| Pre-tax profit | -9.22 | 193.74 | 139.39 | 106.85 | 148.19 |
| Income taxes | -31.90 | -31.31 | -23.80 | -32.52 | |
| Net earnings | -9.22 | 161.84 | 108.08 | 83.04 | 115.67 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 30.92 | 61.84 | 31.04 | ||
| Current other receivables | 2.02 | 0.02 | |||
| Current deferred tax assets | 15.56 | ||||
| Short term receivables total | 30.92 | 63.85 | 0.02 | 46.61 | |
| Cash and bank deposits | 580.29 | 755.60 | 755.98 | 770.96 | 717.11 |
| Cash and cash equivalents | 580.29 | 755.60 | 755.98 | 770.96 | 717.11 |
| Balance sheet total (assets) | 580.29 | 786.52 | 819.84 | 770.97 | 763.72 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Retained earnings | 458.70 | 336.48 | 383.92 | 374.21 | 335.25 |
| Profit of the financial year | -9.22 | 161.84 | 108.08 | 83.04 | 115.67 |
| Shareholders equity total | 574.48 | 736.32 | 731.41 | 700.05 | 697.92 |
| Non-current deferred tax liabilities | 31.90 | 31.31 | 6.80 | 32.52 | |
| Non-current liabilities total | 31.90 | 31.31 | 6.80 | 32.52 | |
| Current trade creditors | 5.80 | 13.50 | 8.25 | 8.98 | 8.70 |
| Short-term deferred tax liabilities | 33.27 | 32.68 | |||
| Other non-interest bearing current liabilities | 4.80 | 15.60 | 22.46 | 24.58 | |
| Current liabilities total | 5.80 | 18.30 | 57.13 | 64.12 | 33.28 |
| Balance sheet total (liabilities) | 580.29 | 786.52 | 819.84 | 770.97 | 763.72 |
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.