Online Marketing Bureauet ApS
CVR number: 37330019
Amaliegade 6, 1256 København K
info@onlinemarketingbureauet.dk
tel: 42430808
http://onlinemarketingbureauet.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 202.25 | 550.55 | 558.07 | 569.66 | 418.47 |
| Employee benefit expenses | - 258.02 | - 316.14 | - 298.64 | - 367.19 | - 335.86 |
| EBIT | -55.77 | 234.42 | 259.43 | 202.47 | 82.61 |
| Other financial expenses | -0.00 | -22.37 | -4.44 | -4.10 | -0.47 |
| Pre-tax profit | -55.77 | 212.05 | 254.99 | 198.37 | 82.13 |
| Income taxes | 12.18 | -51.42 | -56.96 | -43.93 | -18.17 |
| Net earnings | -43.59 | 160.63 | 198.03 | 154.44 | 63.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 6.80 | ||||
| Long term receivables total | 6.80 | ||||
| Inventories total | |||||
| Current trade debtors | 33.37 | 53.00 | 56.79 | 41.69 | 68.69 |
| Current other receivables | 28.05 | 0.10 | 0.11 | ||
| Short term receivables total | 61.42 | 53.10 | 56.90 | 41.69 | 68.69 |
| Cash and bank deposits | 24.07 | 238.56 | 335.23 | 431.10 | 355.82 |
| Cash and cash equivalents | 24.07 | 238.56 | 335.23 | 431.10 | 355.82 |
| Balance sheet total (assets) | 92.30 | 291.66 | 392.12 | 472.79 | 424.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 10.00 | 57.20 | 57.20 | 58.90 | |
| Other reserves | 40.00 | ||||
| Retained earnings | -57.35 | - 150.95 | -47.52 | 93.32 | 188.86 |
| Profit of the financial year | -43.59 | 160.63 | 198.03 | 154.44 | 63.96 |
| Shareholders equity total | - 100.95 | 59.69 | 247.72 | 344.96 | 351.72 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.73 | ||||
| Short-term deferred tax liabilities | 59.41 | 43.78 | 6.65 | ||
| Other non-interest bearing current liabilities | 185.51 | 231.97 | 84.99 | 84.05 | 66.14 |
| Current liabilities total | 193.24 | 231.97 | 144.40 | 127.83 | 72.79 |
| Balance sheet total (liabilities) | 92.30 | 291.66 | 392.12 | 472.79 | 424.51 |
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.