DANTZIG CONSULTING ApS
CVR number: 30615484
Fruebjergvej 3, 2100 København Ø
tel: 39179407
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18.00 | 17.00 | 16.00 | 14.00 | 10.81 |
| EBIT | 18.00 | 17.00 | 16.00 | 14.00 | 10.81 |
| Other financial income | 8.00 | 7.08 | |||
| Other financial expenses | -6.00 | -5.00 | -8.00 | -4.00 | -3.78 |
| Pre-tax profit | 20.00 | 12.00 | 8.00 | 10.00 | 14.11 |
| Income taxes | -5.00 | -3.00 | -2.00 | -2.00 | -3.10 |
| Net earnings | 15.00 | 9.00 | 6.00 | 8.00 | 11.01 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 63.00 | 62.50 | |||
| Current amounts owed by group member comp. | 265.00 | 63.00 | 63.00 | ||
| Prepayments and accrued income | 1.00 | ||||
| Short term receivables total | 266.00 | 63.00 | 63.00 | 63.00 | 62.50 |
| Cash and bank deposits | 294.00 | 450.00 | 456.00 | 474.00 | 494.78 |
| Cash and cash equivalents | 294.00 | 450.00 | 456.00 | 474.00 | 494.78 |
| Balance sheet total (assets) | 560.00 | 513.00 | 519.00 | 537.00 | 557.28 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 254.00 | 270.00 | 279.00 | 285.00 | 292.24 |
| Profit of the financial year | 15.00 | 9.00 | 6.00 | 8.00 | 11.01 |
| Shareholders equity total | 394.00 | 404.00 | 410.00 | 418.00 | 428.25 |
| Non-current liabilities total | |||||
| Current owed to participating | 1.00 | 1.00 | 1.00 | 1.00 | 1.20 |
| Current owed to group member | 136.00 | 82.00 | 87.00 | 93.00 | 98.62 |
| Short-term deferred tax liabilities | 5.00 | 3.00 | 2.00 | 2.00 | 3.10 |
| Other non-interest bearing current liabilities | 24.00 | 23.00 | 19.00 | 23.00 | 26.10 |
| Current liabilities total | 166.00 | 109.00 | 109.00 | 119.00 | 129.02 |
| Balance sheet total (liabilities) | 560.00 | 513.00 | 519.00 | 537.00 | 557.28 |
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.