ERIK MAGNUSSEN DESIGN. KLAMPENBORG A/S
CVR number: 14830235
Strandvejen 194 C, 2920 Charlottenlund
contact@erikmagnussen.com
tel: 39630034
www.erikmagnussen.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 627.06 | 1 458.70 | 1 399.83 | 1 287.54 | 1 420.89 |
| Employee benefit expenses | -1 137.05 | -1 309.29 | -1 339.69 | -1 293.91 | - 696.51 |
| Total depreciation | -1.63 | ||||
| EBIT | 1 488.38 | 149.41 | 60.14 | -6.38 | 724.38 |
| Other financial income | 0.25 | 0.09 | 2.86 | ||
| Other financial expenses | -42.96 | -35.18 | - 202.29 | - 452.45 | -52.74 |
| Income from other inv. held as non-curr. assets | -39.42 | 595.50 | 174.59 | 249.28 | 209.29 |
| Pre-tax profit | 1 406.00 | 709.98 | 32.44 | - 209.46 | 883.79 |
| Income taxes | - 266.25 | - 156.33 | -8.76 | 45.90 | - 195.32 |
| Net earnings | 1 139.76 | 553.65 | 23.68 | - 163.56 | 688.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 57.75 | 57.75 | 57.75 | ||
| Investments total | 57.75 | 57.75 | 57.75 | ||
| Non-current loans receivable | 2 649.12 | 3 014.81 | 2 798.33 | 2 556.68 | 2 748.44 |
| Long term receivables total | 2 649.12 | 3 014.81 | 2 798.33 | 2 556.68 | 2 748.44 |
| Finished products/goods | 370.85 | ||||
| Inventories total | 370.85 | ||||
| Current trade debtors | 630.42 | 658.80 | 492.72 | 476.84 | 426.96 |
| Current other receivables | 123.77 | ||||
| Current deferred tax assets | 75.27 | 255.15 | |||
| Short term receivables total | 630.42 | 658.80 | 567.99 | 731.99 | 550.73 |
| Cash and bank deposits | 523.82 | 68.29 | 5.48 | 5.01 | 947.10 |
| Cash and cash equivalents | 523.82 | 68.29 | 5.48 | 5.01 | 947.10 |
| Balance sheet total (assets) | 3 861.11 | 4 170.50 | 3 429.55 | 3 293.68 | 4 246.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 500.00 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 442.10 | 1 081.86 | 1 578.31 | 1 543.09 | 1 318.53 |
| Profit of the financial year | 1 139.76 | 553.65 | 23.68 | - 163.56 | 688.47 |
| Shareholders equity total | 3 081.86 | 2 635.51 | 2 159.19 | 1 938.43 | 2 567.99 |
| Non-current other liabilities | 33.00 | 46.21 | |||
| Non-current liabilities total | 33.00 | 46.21 | |||
| Current loans from credit institutions | 12.65 | 147.94 | 318.86 | 34.29 | 8.62 |
| Current trade creditors | 61.55 | 57.19 | 47.39 | 63.48 | 176.30 |
| Short-term deferred tax liabilities | 26.05 | 78.63 | 28.28 | ||
| Other non-interest bearing current liabilities | 621.90 | 1 205.03 | 904.11 | 1 257.48 | 1 465.07 |
| Accruals and deferred income | 24.10 | ||||
| Current liabilities total | 746.25 | 1 488.78 | 1 270.36 | 1 355.26 | 1 678.28 |
| Balance sheet total (liabilities) | 3 861.11 | 4 170.50 | 3 429.55 | 3 293.68 | 4 246.27 |
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.