ArcHus Arkitektfirma ApS
CVR number: 10503442
Ny Lufthavnsvej 21, Stabrand 8560 Kolind
mail@new-world.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 086.37 | 2 347.87 | 1 806.44 | 2 490.76 | 1 857.76 |
| Employee benefit expenses | -2 165.65 | -2 012.15 | -1 759.56 | -1 894.41 | -1 717.38 |
| Total depreciation | -5.15 | -5.15 | -5.15 | ||
| EBIT | 920.72 | 330.57 | 41.73 | 591.20 | 140.39 |
| Other financial expenses | -14.61 | -5.25 | -5.59 | -9.31 | -7.68 |
| Pre-tax profit | 906.11 | 325.32 | 36.14 | 581.89 | 132.70 |
| Income taxes | - 199.59 | -72.55 | -8.57 | - 129.58 | -29.89 |
| Net earnings | 706.52 | 252.77 | 27.57 | 452.31 | 102.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.30 | 5.15 | |||
| Tangible assets total | 10.30 | 5.15 | |||
| Other receivables | 15.38 | 15.38 | 15.38 | 15.38 | 15.38 |
| Investments total | 15.38 | 15.38 | 15.38 | 15.38 | 15.38 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 358.06 | 386.58 | 419.46 | 342.41 | 688.20 |
| Current amounts owed by group member comp. | 7.33 | 20.90 | 44.40 | 34.73 | |
| Current other receivables | 452.36 | 304.14 | 178.71 | 177.55 | 286.22 |
| Short term receivables total | 1 810.42 | 698.05 | 619.08 | 564.35 | 1 009.15 |
| Cash and bank deposits | 411.56 | 781.59 | 418.97 | 1 235.12 | 195.85 |
| Cash and cash equivalents | 411.56 | 781.59 | 418.97 | 1 235.12 | 195.85 |
| Balance sheet total (assets) | 2 237.36 | 1 505.32 | 1 058.57 | 1 814.85 | 1 220.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 706.52 | 250.00 | 27.57 | 452.31 | 102.81 |
| Retained earnings | - 251.78 | 204.75 | 429.94 | 5.21 | 354.70 |
| Profit of the financial year | 706.52 | 252.77 | 27.57 | 452.31 | 102.81 |
| Shareholders equity total | 1 286.27 | 832.52 | 610.09 | 1 034.83 | 685.33 |
| Provisions | 35.28 | 13.85 | 14.91 | 16.52 | 22.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 83.22 | 18.83 | 80.28 | 42.10 | 18.00 |
| Current owed to group member | 0.72 | ||||
| Short-term deferred tax liabilities | 178.42 | 93.98 | 7.50 | 127.97 | 24.05 |
| Other non-interest bearing current liabilities | 653.45 | 546.14 | 345.79 | 593.43 | 470.63 |
| Current liabilities total | 915.81 | 658.95 | 433.57 | 763.50 | 512.68 |
| Balance sheet total (liabilities) | 2 237.36 | 1 505.32 | 1 058.57 | 1 814.85 | 1 220.37 |
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.