KONTRAPUNKT GROUP A/S
CVR number: 10179238
Nikolaj Plads 2, 1067 København K
tel: 33931854
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 30 844.00 | 27 694.00 | 30 402.00 | 32 979.00 | 34 484.81 |
| Employee benefit expenses | -32 127.00 | -26 362.00 | -28 216.00 | -30 099.00 | -31 990.56 |
| Total depreciation | -1 462.00 | -1 463.00 | -1 332.00 | -1 503.00 | - 537.63 |
| EBIT | -2 745.00 | - 131.00 | 854.00 | 1 377.00 | 1 956.63 |
| Other financial income | 220.00 | 39.00 | 101.00 | 36.00 | 49.21 |
| Other financial expenses | -55.00 | - 195.00 | - 203.00 | - 371.00 | - 498.16 |
| Net income from associates (fin.) | 1 200.00 | - 682.00 | - 257.00 | 211.00 | 1 510.27 |
| Pre-tax profit | -1 380.00 | - 969.00 | 495.00 | 1 253.00 | 3 017.95 |
| Income taxes | 536.00 | 45.00 | - 152.00 | - 209.00 | - 348.88 |
| Net earnings | - 844.00 | - 924.00 | 343.00 | 1 044.00 | 2 669.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2 859.00 | 1 906.00 | 953.00 | ||
| Intangible assets total | 2 859.00 | 1 906.00 | 953.00 | ||
| Buildings | 78.00 | 271.00 | 231.97 | ||
| Machinery and equipment | 849.00 | 673.00 | 669.00 | 954.00 | 823.44 |
| Tangible assets total | 849.00 | 673.00 | 747.00 | 1 225.00 | 1 055.41 |
| Holdings in group member companies | 1 868.00 | 1 142.00 | 851.00 | 996.00 | 2 363.78 |
| Other receivables | 580.00 | 600.00 | 623.00 | 657.00 | 765.39 |
| Investments total | 2 448.00 | 1 742.00 | 1 474.00 | 1 653.00 | 3 129.17 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10 327.00 | 7 927.00 | 12 941.00 | 15 790.00 | 13 515.13 |
| Current amounts owed by group member comp. | 2 213.00 | 1 972.00 | 2 315.00 | 2 070.00 | 2 323.86 |
| Prepayments and accrued income | 577.00 | 355.00 | 357.00 | 598.00 | 792.19 |
| Current other receivables | 3 188.00 | 2 715.00 | 2 763.00 | 3 550.00 | 3 228.54 |
| Current deferred tax assets | 674.00 | 636.00 | 282.00 | ||
| Short term receivables total | 16 305.00 | 12 969.00 | 19 050.00 | 22 644.00 | 20 141.72 |
| Cash and bank deposits | 2 333.00 | 7 506.00 | 4 239.00 | 13.00 | 5.24 |
| Cash and cash equivalents | 2 333.00 | 7 506.00 | 4 239.00 | 13.00 | 5.24 |
| Balance sheet total (assets) | 24 794.00 | 24 796.00 | 26 463.00 | 25 535.00 | 24 331.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 026.00 | 1 026.00 | 1 026.00 | 1 026.00 | 1 025.78 |
| Shares repurchased | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | |
| Other reserves | 1 573.00 | 848.00 | 557.00 | 702.00 | 2 069.45 |
| Retained earnings | 11 021.00 | 8 859.00 | 6 191.00 | 4 324.00 | 1 857.29 |
| Profit of the financial year | - 844.00 | - 924.00 | 343.00 | 1 044.00 | 2 669.06 |
| Shareholders equity total | 12 776.00 | 11 809.00 | 10 117.00 | 9 096.00 | 9 621.58 |
| Provisions | 1 025.00 | 980.00 | 1 133.00 | 1 341.00 | 1 690.21 |
| Non-current other liabilities | 942.00 | 1 837.00 | 1 112.00 | ||
| Non-current deferred tax liabilities | 1 136.00 | 1 175.34 | |||
| Non-current liabilities total | 942.00 | 1 837.00 | 1 112.00 | 1 136.00 | 1 175.34 |
| Current loans from credit institutions | 1 481.00 | 227.80 | |||
| Advances received | 3 099.00 | 3 710.00 | 9 280.00 | 6 801.00 | 5 783.98 |
| Current trade creditors | 2 484.00 | 2 346.00 | 810.00 | 877.00 | 1 416.93 |
| Short-term deferred tax liabilities | 415.00 | ||||
| Other non-interest bearing current liabilities | 4 053.00 | 4 114.00 | 4 011.00 | 4 803.00 | 4 415.70 |
| Current liabilities total | 10 051.00 | 10 170.00 | 14 101.00 | 13 962.00 | 11 844.41 |
| Balance sheet total (liabilities) | 24 794.00 | 24 796.00 | 26 463.00 | 25 535.00 | 24 331.54 |
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.