Kolorit Media ApS
CVR number: 41839309
Bramstrup 20, Bramstrup 5792 Årslev
kontakt@koloritmedia.dk
tel: 21802382
www.koloritmedia.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 606.34 | 1 031.65 | 1 262.59 |
| Employee benefit expenses | - 389.47 | - 931.85 | -1 153.48 |
| EBIT | 216.87 | 99.80 | 109.10 |
| Other financial income | 1.71 | ||
| Other financial expenses | -6.45 | -4.65 | -7.43 |
| Pre-tax profit | 210.42 | 96.86 | 101.68 |
| Income taxes | -47.61 | -22.95 | -26.14 |
| Net earnings | 162.81 | 73.91 | 75.54 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 38.03 | 38.03 | 38.03 |
| Investments total | 38.03 | 38.03 | 38.03 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 133.50 | 141.41 | 199.61 |
| Current other receivables | 0.00 | 4.60 | |
| Current deferred tax assets | 0.01 | ||
| Short term receivables total | 133.50 | 141.42 | 204.22 |
| Cash and bank deposits | 255.60 | 209.86 | 220.97 |
| Cash and cash equivalents | 255.60 | 209.86 | 220.97 |
| Balance sheet total (assets) | 427.13 | 389.31 | 463.22 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 140.00 | 80.00 | 50.00 |
| Retained earnings | - 140.00 | -57.19 | -33.28 |
| Profit of the financial year | 162.81 | 73.91 | 75.54 |
| Shareholders equity total | 202.81 | 136.72 | 132.26 |
| Non-current deferred tax liabilities | 49.70 | 22.95 | 15.14 |
| Non-current liabilities total | 49.70 | 22.95 | 15.14 |
| Current trade creditors | 12.00 | 16.34 | 19.53 |
| Current owed to participating | 40.89 | 101.12 | 108.49 |
| Short-term deferred tax liabilities | 23.96 | ||
| Other non-interest bearing current liabilities | 121.73 | 112.18 | 163.85 |
| Current liabilities total | 174.62 | 229.64 | 315.82 |
| Balance sheet total (liabilities) | 427.13 | 389.31 | 463.22 |
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.