KOBRA FORME A/S
CVR number: 29150273
Nygade 13, 9700 Brønderslev
info@dk.kobragroup.com
tel: 98802903
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 073.88 | 3 038.30 | 3 244.37 | 3 839.11 | 3 581.49 |
| Employee benefit expenses | -1 738.30 | -1 868.64 | -1 860.57 | -1 747.62 | -1 901.05 |
| Total depreciation | -14.27 | -22.36 | -19.99 | -54.42 | -19.00 |
| EBIT | 1 321.32 | 1 147.30 | 1 363.81 | 2 037.07 | 1 661.44 |
| Other financial expenses | -15.16 | -27.56 | -31.81 | -44.38 | -13.66 |
| Pre-tax profit | 1 306.15 | 1 119.74 | 1 332.00 | 1 992.69 | 1 647.78 |
| Income taxes | - 289.50 | - 248.40 | - 293.38 | - 440.62 | - 365.76 |
| Net earnings | 1 016.66 | 871.34 | 1 038.62 | 1 552.07 | 1 282.01 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.91 | 4.96 | |||
| Tangible assets total | 10.91 | 4.96 | |||
| Investments total | |||||
| Non-current other receivables | 10.50 | 10.50 | 10.50 | 10.50 | 10.50 |
| Long term receivables total | 10.50 | 10.50 | 10.50 | 10.50 | 10.50 |
| Inventories total | |||||
| Current trade debtors | 2 808.27 | 1 564.61 | 2 646.85 | 231.35 | 2 789.13 |
| Prepayments and accrued income | 130.57 | 71.44 | 51.53 | 42.15 | 35.42 |
| Current other receivables | 1 488.55 | ||||
| Current deferred tax assets | 37.28 | 38.46 | |||
| Short term receivables total | 2 938.84 | 1 673.32 | 2 736.84 | 1 762.05 | 2 824.55 |
| Cash and bank deposits | 3 207.28 | 1 899.84 | 4 410.51 | 3 482.71 | 3 468.71 |
| Cash and cash equivalents | 3 207.28 | 1 899.84 | 4 410.51 | 3 482.71 | 3 468.71 |
| Balance sheet total (assets) | 6 167.54 | 3 588.62 | 7 157.86 | 5 255.26 | 6 303.76 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 900.00 | 1 000.00 | 1 600.00 | 1 300.00 |
| Retained earnings | - 664.68 | - 548.03 | - 676.69 | -1 238.07 | - 986.00 |
| Profit of the financial year | 1 016.66 | 871.34 | 1 038.62 | 1 552.07 | 1 282.01 |
| Shareholders equity total | 1 851.97 | 1 723.31 | 1 861.93 | 2 414.00 | 2 096.02 |
| Provisions | 31.13 | 16.81 | 11.34 | 9.27 | 7.79 |
| Non-current liabilities total | |||||
| Advances received | 774.79 | 355.42 | |||
| Current trade creditors | 83.87 | 63.18 | 107.69 | 56.06 | 58.95 |
| Current owed to group member | 2 742.71 | 927.15 | 4 168.27 | 1 489.60 | 3 578.31 |
| Short-term deferred tax liabilities | 35.26 | 80.68 | 29.25 | ||
| Other non-interest bearing current liabilities | 647.80 | 858.17 | 1 008.63 | 850.23 | 533.45 |
| Current liabilities total | 4 284.44 | 1 848.50 | 5 284.59 | 2 831.98 | 4 199.96 |
| Balance sheet total (liabilities) | 6 167.54 | 3 588.62 | 7 157.86 | 5 255.26 | 6 303.76 |
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.