DBR Medier A/S
CVR number: 17554190
Gasværksvej 15 D, 1656 København V
leamnielsen@gmail.com
tel: 33252619
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 490.16 | 3 244.78 | 3 831.33 | 4 971.21 | 4 667.60 |
| Employee benefit expenses | -1 299.68 | -1 196.47 | -1 912.49 | -2 958.00 | -2 655.88 |
| Total depreciation | -21.96 | -26.60 | -11.85 | -12.53 | -16.29 |
| EBIT | 3 168.52 | 2 021.71 | 1 906.99 | 2 000.68 | 1 995.44 |
| Other financial income | 13.87 | 12.78 | 14.21 | 33.84 | |
| Other financial expenses | -14.09 | -10.28 | -9.35 | -18.23 | -0.51 |
| Pre-tax profit | 3 154.43 | 2 025.29 | 1 910.41 | 1 996.66 | 2 028.76 |
| Income taxes | - 694.27 | - 445.58 | - 420.49 | - 439.45 | - 446.30 |
| Net earnings | 2 460.16 | 1 579.71 | 1 489.92 | 1 557.21 | 1 582.46 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 21.11 | 40.73 | 45.32 | 32.79 | 35.30 |
| Tangible assets total | 21.11 | 40.73 | 45.32 | 32.79 | 35.30 |
| Other receivables | -0.00 | -0.00 | -0.00 | ||
| Investments total | -0.00 | -0.00 | -0.00 | ||
| Non-current other receivables | 41.66 | 62.16 | 62.23 | ||
| Long term receivables total | 41.66 | 62.16 | 62.23 | ||
| Inventories total | |||||
| Current trade debtors | 660.43 | 1 485.44 | 1 574.63 | 1 360.75 | 1 237.68 |
| Current amounts owed by group member comp. | 1 222.29 | 1 277.57 | 1 375.58 | 1 397.81 | 1 320.17 |
| Prepayments and accrued income | 3.16 | 3.89 | 21.82 | 19.54 | 17.65 |
| Current other receivables | 51.11 | 51.99 | -0.00 | 3.70 | 50.66 |
| Current deferred tax assets | 7.51 | 7.44 | 0.89 | 0.23 | |
| Short term receivables total | 1 944.50 | 2 826.33 | 2 972.91 | 2 782.03 | 2 626.15 |
| Cash and bank deposits | 3 562.47 | 1 301.71 | 1 677.93 | 1 480.01 | 1 769.30 |
| Cash and cash equivalents | 3 562.47 | 1 301.71 | 1 677.93 | 1 480.01 | 1 769.30 |
| Balance sheet total (assets) | 5 528.09 | 4 168.77 | 4 737.82 | 4 356.99 | 4 492.98 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 1 000.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Retained earnings | -1 630.94 | - 170.77 | -91.06 | - 101.14 | -43.93 |
| Profit of the financial year | 2 460.16 | 1 579.71 | 1 489.92 | 1 557.21 | 1 582.46 |
| Shareholders equity total | 4 329.23 | 2 908.94 | 3 398.86 | 3 456.07 | 3 538.53 |
| Provisions | -0.00 | -0.00 | -0.00 | 10.34 | |
| Non-current other liabilities | 272.93 | 278.72 | 280.73 | ||
| Non-current liabilities total | 272.93 | 278.72 | 280.73 | ||
| Current trade creditors | 56.00 | 109.64 | 85.29 | 83.79 | 67.41 |
| Current owed to group member | 26.74 | ||||
| Short-term deferred tax liabilities | 672.35 | 367.52 | |||
| Other non-interest bearing current liabilities | 470.51 | 755.94 | 980.75 | 538.40 | 595.97 |
| Current liabilities total | 1 198.86 | 1 259.84 | 1 066.03 | 622.20 | 663.38 |
| Balance sheet total (liabilities) | 5 528.09 | 4 168.77 | 4 737.82 | 4 356.99 | 4 492.98 |
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.