Johansson Arkitekter ApS
CVR number: 39117843
Bregnerødvej 124, 3460 Birkerød
tj@johanssonarkitekter.dk
tel: 50488692
Johanssonarkitekter.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 43.59 | 23.51 | 494.95 | 1 183.47 | 884.70 |
| Employee benefit expenses | -21.13 | - 581.81 | - 653.75 | - 767.02 | |
| EBIT | 43.59 | 2.38 | -86.85 | 529.73 | 117.68 |
| Other financial expenses | -0.73 | -2.20 | -2.00 | -1.69 | |
| Pre-tax profit | 43.59 | 1.65 | -89.05 | 527.73 | 115.98 |
| Income taxes | -9.57 | -0.51 | - 111.10 | -28.47 | |
| Net earnings | 34.02 | 1.14 | -89.05 | 416.63 | 87.52 |
Assets (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 6.25 | 145.88 | 87.16 | |
| Prepayments and accrued income | 51.25 | 51.25 | ||
| Current other receivables | 0.01 | 6.74 | ||
| Current deferred tax assets | 13.72 | |||
| Short term receivables total | 71.23 | 203.87 | 87.16 | |
| Cash and bank deposits | 56.77 | 79.67 | 456.28 | 345.34 |
| Cash and cash equivalents | 56.77 | 79.67 | 456.28 | 345.34 |
| Balance sheet total (assets) | 56.77 | 150.90 | 660.15 | 432.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | -40.00 | 40.00 | 40.00 | |
| Share premium account | 30.00 | 30.00 | 30.00 | ||
| Shares repurchased | 330.00 | 100.00 | |||
| Retained earnings | -31.51 | -1.14 | 45.30 | - 443.75 | - 114.03 |
| Profit of the financial year | 34.02 | 1.14 | -89.05 | 416.63 | 87.52 |
| Shareholders equity total | 42.52 | -53.75 | 372.88 | 143.48 | |
| Non-current liabilities total | |||||
| Current trade creditors | 7.04 | 6.50 | 10.86 | ||
| Short-term deferred tax liabilities | 9.57 | 99.37 | 28.47 | ||
| Other non-interest bearing current liabilities | 4.68 | 197.60 | 181.39 | 249.69 | |
| Current liabilities total | 14.25 | 204.65 | 287.27 | 289.02 | |
| Balance sheet total (liabilities) | 56.77 | 150.90 | 660.15 | 432.50 |
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.