SN-MANAGEMENT ApS
CVR number: 12213603
Clausensvej 2, 3400 Hillerød
ksh@talk-translation.dk
tel: 48248503
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 206.26 | 647.48 | 300.05 | 586.25 | 462.75 |
| External services | -51.41 | -62.80 | -46.84 | -47.18 | -61.97 |
| Gross profit | 154.85 | 584.68 | 253.21 | 539.07 | 400.78 |
| Employee benefit expenses | - 553.07 | - 550.51 | - 792.35 | -1 034.62 | -1 170.57 |
| EBIT | - 398.22 | 34.17 | - 539.14 | - 495.55 | - 769.79 |
| Other financial income | 922.90 | 3 513.11 | 2 147.44 | 2 057.29 | 4 406.91 |
| Other financial expenses | -88.27 | -19.75 | -1 773.27 | -24.50 | -14.56 |
| Pre-tax profit | 436.41 | 3 527.53 | - 164.98 | 1 537.24 | 3 622.57 |
| Income taxes | -79.42 | - 772.06 | 36.30 | - 357.27 | - 796.81 |
| Net earnings | 356.99 | 2 755.47 | - 128.68 | 1 179.97 | 2 825.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.25 | 1.25 | 26.56 | ||
| Current deferred tax assets | 224.84 | 363.29 | 47.90 | ||
| Short term receivables total | 226.09 | 1.25 | 363.29 | 47.90 | 26.56 |
| Other current investments | 11 510.46 | 14 876.08 | 13 439.53 | 14 810.47 | 9 205.23 |
| Cash and bank deposits | 239.07 | 243.69 | 542.45 | 508.38 | 232.45 |
| Cash and cash equivalents | 11 749.52 | 15 119.76 | 13 981.98 | 15 318.85 | 9 437.68 |
| Balance sheet total (assets) | 11 975.61 | 15 121.01 | 14 345.27 | 15 366.75 | 9 464.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | |
| Retained earnings | 10 440.12 | 10 597.11 | 13 152.58 | 12 823.90 | 5 003.87 |
| Profit of the financial year | 356.99 | 2 755.47 | - 128.68 | 1 179.97 | 2 825.76 |
| Shareholders equity total | 11 597.11 | 14 152.58 | 13 823.90 | 14 803.87 | 8 429.63 |
| Non-current liabilities total | |||||
| Current owed to participating | 224.96 | 341.68 | 362.64 | 384.90 | |
| Short-term deferred tax liabilities | 422.06 | 880.17 | |||
| Other non-interest bearing current liabilities | 153.54 | 204.70 | 158.73 | 177.99 | 154.44 |
| Current liabilities total | 378.50 | 968.43 | 521.37 | 562.88 | 1 034.61 |
| Balance sheet total (liabilities) | 11 975.61 | 15 121.01 | 14 345.27 | 15 366.75 | 9 464.24 |
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.