OFINDA ApS
CVR number: 36702303
Roskildevej 12 A, 3400 Hillerød
info@ofinda.dk
www.ofinda.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 59.46 | 14.35 | 44.39 | 164.82 | 12.74 |
| Costs of management | -14.25 | -6.27 | -18.79 | ||
| EBIT | 45.21 | 8.08 | 25.60 | 164.82 | 12.74 |
| Other financial expenses | -0.31 | -0.30 | -0.43 | -1.87 | -11.49 |
| Pre-tax profit | 44.89 | 7.78 | 25.16 | 162.95 | 1.24 |
| Income taxes | -9.88 | -1.69 | -5.52 | -35.84 | -0.53 |
| Net earnings | 35.02 | 6.08 | 19.64 | 127.11 | 0.72 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 8.68 | ||||
| Current deferred tax assets | 6.12 | 14.31 | 0.48 | 1.47 | |
| Short term receivables total | 6.12 | 22.98 | 0.48 | 1.47 | |
| Cash and bank deposits | 141.55 | 107.03 | 196.65 | 298.26 | 1 495.63 |
| Cash and cash equivalents | 141.55 | 107.03 | 196.65 | 298.26 | 1 495.63 |
| Balance sheet total (assets) | 147.68 | 130.01 | 197.13 | 298.26 | 1 497.10 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 61.25 |
| Share premium account | 1 338.75 | ||||
| Shares repurchased | 30.00 | 10.00 | 126.90 | ||
| Retained earnings | 26.42 | 61.43 | 57.51 | -49.75 | 77.36 |
| Profit of the financial year | 35.02 | 6.08 | 19.64 | 127.11 | 0.72 |
| Shareholders equity total | 141.43 | 117.51 | 137.15 | 254.27 | 1 478.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 40.18 | 12.50 | ||
| Short-term deferred tax liabilities | 27.84 | ||||
| Other non-interest bearing current liabilities | 6.25 | 19.79 | 16.16 | 6.52 | |
| Current liabilities total | 6.25 | 12.50 | 59.98 | 44.00 | 19.02 |
| Balance sheet total (liabilities) | 147.68 | 130.01 | 197.13 | 298.26 | 1 497.10 |
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.