TELANCO ApS
CVR number: 15883847
Store Kongensgade 25, 1264 København K
tel: 33115531
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 680.07 | 1 500.33 | 1 519.73 | 1 547.21 | 1 212.00 |
| Employee benefit expenses | -1 247.23 | -1 236.96 | -1 264.81 | -1 182.37 | -1 207.64 |
| Other operating expenses | - 373.48 | - 350.74 | - 166.68 | - 281.07 | |
| EBIT | 59.36 | -87.37 | 88.24 | 83.78 | 4.36 |
| Other financial expenses | -0.00 | -2.69 | -4.58 | -0.83 | -12.76 |
| Pre-tax profit | 59.36 | -90.06 | 83.66 | 82.94 | -8.40 |
| Income taxes | -13.94 | 10.76 | -11.70 | -19.10 | -1.21 |
| Net earnings | 45.42 | -79.31 | 71.96 | 63.85 | -9.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 155.00 | 133.00 | 111.00 | 67.00 | 67.00 |
| Tangible assets total | 155.00 | 133.00 | 111.00 | 67.00 | 67.00 |
| Other receivables | 64.10 | 64.10 | 64.10 | 64.10 | 64.10 |
| Investments total | 64.10 | 64.10 | 64.10 | 64.10 | 64.10 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 264.77 | 251.64 | 206.05 | 204.59 | 124.79 |
| Short term receivables total | 264.77 | 251.64 | 206.05 | 204.59 | 124.79 |
| Cash and bank deposits | 543.77 | 436.54 | 456.41 | 518.58 | 498.45 |
| Cash and cash equivalents | 543.77 | 436.54 | 456.41 | 518.58 | 498.45 |
| Balance sheet total (assets) | 1 027.65 | 885.27 | 837.56 | 854.27 | 754.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 310.04 | 298.96 | 162.45 | 175.51 | 237.26 |
| Profit of the financial year | 45.42 | -79.31 | 71.96 | 63.85 | -9.60 |
| Shareholders equity total | 610.76 | 476.15 | 491.61 | 498.26 | 488.66 |
| Provisions | 10.76 | 4.84 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 24.02 | 77.51 | 67.94 | 53.42 | |
| Current owed to participating | 25.05 | 23.95 | 19.96 | 23.46 | 1.84 |
| Short-term deferred tax liabilities | 9.33 | 9.33 | 6.86 | 30.80 | 32.01 |
| Other non-interest bearing current liabilities | 347.74 | 298.33 | 246.35 | 248.34 | 231.84 |
| Current liabilities total | 406.13 | 409.12 | 341.11 | 356.02 | 265.69 |
| Balance sheet total (liabilities) | 1 027.65 | 885.27 | 837.56 | 854.27 | 754.35 |
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.