PT UDVIKLING ApS
CVR number: 30722523
Tinghøjvej 3, 9670 Løgstør
mail@dantank.dk
tel: 98672155
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 147.24 | 81.74 | 95.91 | 90.84 | 81.86 |
| EBIT | 147.24 | 81.74 | 95.91 | 90.84 | 81.86 |
| Other financial income | 1.65 | ||||
| Other financial expenses | -0.94 | -1.24 | -1.17 | -3.95 | -0.86 |
| Pre-tax profit | 146.30 | 80.50 | 94.75 | 86.89 | 82.65 |
| Income taxes | -32.21 | -17.78 | -20.83 | -19.23 | -17.82 |
| Net earnings | 114.09 | 62.72 | 73.91 | 67.66 | 64.83 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 246.17 | 163.26 | 130.97 | ||
| Current amounts owed by group member comp. | 124.75 | 193.00 | |||
| Current other receivables | 0.10 | ||||
| Short term receivables total | 246.17 | 163.26 | 130.97 | 124.75 | 193.10 |
| Cash and bank deposits | 108.69 | 67.85 | 130.48 | 133.55 | 51.46 |
| Cash and cash equivalents | 108.69 | 67.85 | 130.48 | 133.55 | 51.46 |
| Balance sheet total (assets) | 354.86 | 231.11 | 261.46 | 258.29 | 244.56 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.00 | 60.00 | 80.00 | 70.00 | 65.00 |
| Retained earnings | - 105.08 | -50.98 | -68.26 | -64.35 | -61.69 |
| Profit of the financial year | 114.09 | 62.72 | 73.91 | 67.66 | 64.83 |
| Shareholders equity total | 244.02 | 196.74 | 210.65 | 198.31 | 193.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current owed to group member | 10.00 | ||||
| Short-term deferred tax liabilities | 14.21 | 1.78 | 12.83 | 5.23 | 17.82 |
| Other non-interest bearing current liabilities | 86.63 | 22.60 | 27.97 | 34.75 | 23.60 |
| Current liabilities total | 110.84 | 34.38 | 50.80 | 59.98 | 51.41 |
| Balance sheet total (liabilities) | 354.86 | 231.11 | 261.46 | 258.29 | 244.56 |
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.