QUATTRO ARKITEKTER A/S
CVR number: 10086760
Fabrikvej 13, 8800 Viborg
info@quattro-as.dk
tel: 86622711
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 039.97 | 1 846.38 | 1 645.37 | 2 171.81 | 2 639.18 |
| Employee benefit expenses | -2 131.58 | -1 975.57 | -1 653.11 | -1 732.09 | -1 868.51 |
| Total depreciation | -24.52 | -24.85 | -21.96 | -21.96 | -21.96 |
| EBIT | 883.87 | - 154.05 | -29.70 | 417.76 | 748.71 |
| Other financial income | 48.13 | 28.76 | 58.19 | ||
| Other financial expenses | - 181.73 | - 187.54 | - 202.45 | - 225.48 | - 400.92 |
| Net income from associates (fin.) | -29.08 | 21.05 | 26.00 | ||
| Pre-tax profit | 721.19 | - 320.54 | - 206.15 | 221.04 | 405.98 |
| Income taxes | - 173.01 | 71.65 | 44.65 | -48.18 | -99.25 |
| Net earnings | 548.18 | - 248.89 | - 161.50 | 172.86 | 306.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 33.16 | 23.14 | 16.02 | 8.90 | 1.78 |
| Machinery and equipment | 59.35 | 44.51 | 29.67 | 14.84 | |
| Tangible assets total | 92.50 | 67.65 | 45.69 | 23.74 | 1.78 |
| Participating interests | 552.95 | 584.00 | |||
| Other receivables | 72.70 | 72.70 | 72.70 | 72.70 | 72.70 |
| Investments total | 625.65 | 656.70 | 72.70 | 72.70 | 72.70 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 450.58 | 996.53 | 659.09 | 1 095.22 | 2 390.16 |
| Current owed by particip. interest comp. | 100.00 | 100.00 | |||
| Prepayments and accrued income | 92.94 | 45.54 | 73.67 | ||
| Current other receivables | 3 108.56 | 3 282.07 | 3 772.56 | 4 565.66 | 3 746.86 |
| Current deferred tax assets | 20.00 | 20.00 | |||
| Short term receivables total | 4 659.14 | 4 378.60 | 4 544.59 | 5 726.42 | 6 210.69 |
| Balance sheet total (assets) | 5 377.30 | 5 102.95 | 4 662.98 | 5 822.86 | 6 285.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | 300.00 | |||
| Other reserves | 47.95 | 69.00 | - 150.00 | ||
| Retained earnings | 555.33 | 782.45 | 602.57 | 141.06 | 13.92 |
| Profit of the financial year | 548.18 | - 248.89 | - 161.50 | 172.86 | 306.74 |
| Shareholders equity total | 1 651.45 | 1 102.57 | 941.07 | 963.92 | 1 120.66 |
| Provisions | 387.30 | 315.65 | 271.00 | 319.18 | 119.11 |
| Non-current other liabilities | 70.14 | 217.56 | 196.57 | ||
| Non-current deferred tax liabilities | 175.54 | 137.28 | |||
| Non-current liabilities total | 70.14 | 217.56 | 196.57 | 175.54 | 137.28 |
| Current loans from credit institutions | 2 388.16 | 2 791.47 | 2 190.80 | 3 233.82 | 3 526.57 |
| Current trade creditors | 371.04 | 88.53 | 342.20 | 585.38 | 227.43 |
| Short-term deferred tax liabilities | 129.71 | 279.31 | |||
| Other non-interest bearing current liabilities | 379.48 | 587.17 | 721.35 | 545.01 | 874.80 |
| Current liabilities total | 3 268.40 | 3 467.18 | 3 254.35 | 4 364.21 | 4 908.11 |
| Balance sheet total (liabilities) | 5 377.30 | 5 102.95 | 4 662.98 | 5 822.86 | 6 285.17 |
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.