Gadeplan ApS
CVR number: 38522108
Ved Stranden 11 D, 9000 Aalborg
ole@gadeplan.com
tel: 20487663
www.gadeplan.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 172.14 | 338.29 | 646.22 | 758.22 | 700.34 |
| Employee benefit expenses | -1 055.20 | - 501.07 | - 444.34 | - 568.17 | - 752.79 |
| Total depreciation | -17.88 | -21.34 | -21.34 | -23.07 | -18.84 |
| EBIT | 99.06 | - 184.13 | 180.53 | 166.99 | -71.29 |
| Other financial expenses | -1.55 | -2.70 | -3.96 | -4.28 | -4.02 |
| Pre-tax profit | 97.51 | - 186.83 | 176.58 | 162.71 | -75.31 |
| Income taxes | -24.05 | 38.10 | -42.70 | -41.47 | 10.05 |
| Net earnings | 73.47 | - 148.73 | 133.87 | 121.24 | -65.26 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 23.40 | 15.60 | 7.80 | ||
| Intangible assets total | 23.40 | 15.60 | 7.80 | ||
| Machinery and equipment | 54.39 | 40.85 | 27.30 | 54.76 | 35.92 |
| Tangible assets total | 54.39 | 40.85 | 27.30 | 54.76 | 35.92 |
| Investments total | |||||
| Non-current other receivables | 19.98 | 14.98 | 14.98 | 12.50 | 12.50 |
| Long term receivables total | 19.98 | 14.98 | 14.98 | 12.50 | 12.50 |
| Inventories total | |||||
| Current trade debtors | 64.00 | 52.49 | 165.77 | 235.03 | 271.06 |
| Prepayments and accrued income | 17.40 | 25.53 | 27.15 | 22.16 | 22.38 |
| Current other receivables | 30.00 | 10.00 | 15.00 | 10.00 | |
| Current deferred tax assets | 28.25 | 4.00 | |||
| Short term receivables total | 111.40 | 106.27 | 202.91 | 272.19 | 307.45 |
| Cash and bank deposits | 217.16 | 3.76 | 211.46 | 110.17 | 142.15 |
| Cash and cash equivalents | 217.16 | 3.76 | 211.46 | 110.17 | 142.15 |
| Balance sheet total (assets) | 426.33 | 181.45 | 464.46 | 449.63 | 498.02 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | 56.50 | 57.20 | ||
| Retained earnings | 26.88 | 100.35 | - 104.89 | -28.21 | 93.03 |
| Profit of the financial year | 73.47 | - 148.73 | 133.87 | 121.24 | -65.26 |
| Shareholders equity total | 204.35 | 1.61 | 135.49 | 200.23 | 77.77 |
| Provisions | 11.85 | 8.58 | 13.09 | 3.04 | |
| Non-current other liabilities | 8.75 | ||||
| Non-current liabilities total | 8.75 | ||||
| Current trade creditors | 23.87 | 13.20 | 13.20 | 23.85 | 13.00 |
| Short-term deferred tax liabilities | 21.12 | 1.88 | 32.96 | ||
| Other non-interest bearing current liabilities | 165.14 | 157.89 | 305.31 | 179.50 | 404.22 |
| Current liabilities total | 210.13 | 171.09 | 320.39 | 236.31 | 417.22 |
| Balance sheet total (liabilities) | 426.33 | 181.45 | 464.46 | 449.63 | 498.02 |
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.