Chop Systems ApS
CVR number: 39280329
Stationsvangen 5, 8541 Skødstrup
chop@oconsulting.net
tel: 61678260
http://chopsystems.com/
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 930.68 | 1 131.91 | 1 176.38 | 1 280.80 | 1 217.15 |
| Employee benefit expenses | - 638.73 | - 866.67 | - 784.01 | - 849.12 | - 848.12 |
| EBIT | 291.95 | 265.24 | 392.37 | 431.68 | 369.03 |
| Other financial expenses | -3.15 | -6.26 | -15.45 | ||
| Pre-tax profit | 291.95 | 265.24 | 389.22 | 425.42 | 353.57 |
| Income taxes | -64.37 | -58.43 | -85.70 | -93.58 | -77.88 |
| Net earnings | 227.58 | 206.81 | 303.52 | 331.84 | 275.70 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 226.23 | 226.88 | 250.78 | 274.14 | 280.45 |
| Current amounts owed by group member comp. | 62.48 | ||||
| Current deferred tax assets | 21.20 | ||||
| Short term receivables total | 226.23 | 248.08 | 313.26 | 274.14 | 280.45 |
| Other current investments | 91.86 | ||||
| Cash and bank deposits | 191.82 | 299.46 | 613.97 | 875.07 | 975.29 |
| Cash and cash equivalents | 191.82 | 299.46 | 613.97 | 875.07 | 1 067.16 |
| Balance sheet total (assets) | 418.05 | 547.54 | 927.22 | 1 149.20 | 1 347.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 107.00 | 55.30 | 56.50 | 57.20 | 58.90 |
| Other reserves | 50.00 | ||||
| Retained earnings | - 157.00 | 15.28 | 165.59 | 411.83 | 684.77 |
| Profit of the financial year | 227.58 | 206.81 | 303.52 | 331.84 | 275.70 |
| Shareholders equity total | 227.58 | 327.39 | 575.61 | 850.87 | 1 069.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 14.60 | 12.63 | 7.50 | 7.50 |
| Current owed to group member | 48.75 | 8.22 | 4.55 | ||
| Short-term deferred tax liabilities | 64.37 | 85.70 | 93.58 | 77.88 | |
| Other non-interest bearing current liabilities | 120.10 | 156.80 | 253.28 | 189.03 | 188.31 |
| Current liabilities total | 190.47 | 220.15 | 351.61 | 298.33 | 278.24 |
| Balance sheet total (liabilities) | 418.05 | 547.54 | 927.22 | 1 149.20 | 1 347.60 |
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.