ØKONOMI & PERSONALE A/S
CVR number: 21631280
Gydevang 39-41, 3450 Allerød
tel: 70272702
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 503.23 | 3 111.03 | 3 615.04 | 3 845.80 | 1 559.86 |
| Employee benefit expenses | -5 208.75 | -4 222.36 | -4 052.50 | -3 845.42 | -2 174.28 |
| Other operating expenses | -15.64 | -8.56 | |||
| Total depreciation | -10.16 | - 104.11 | -43.00 | - 103.20 | - 103.20 |
| EBIT | 284.33 | -1 215.44 | - 480.46 | - 118.45 | - 726.18 |
| Other financial income | 1 069.50 | 1 832.83 | 561.30 | 375.05 | 343.39 |
| Other financial expenses | -35.18 | - 107.32 | -18.24 | - 374.52 | - 340.99 |
| Pre-tax profit | 1 318.66 | 510.06 | 62.60 | - 117.93 | - 723.78 |
| Income taxes | - 292.31 | - 124.54 | -4.96 | 24.61 | 140.51 |
| Net earnings | 1 026.35 | 385.52 | 57.64 | -93.32 | - 583.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 104.11 | 679.38 | 576.18 | 472.98 | |
| Tangible assets total | 104.11 | 679.38 | 576.18 | 472.98 | |
| Other receivables | 35.40 | 35.40 | 35.40 | 35.40 | |
| Investments total | 35.40 | 35.40 | 35.40 | 35.40 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 156.69 | 33.32 | 550.64 | 756.49 | 259.28 |
| Current amounts owed by group member comp. | 4 686.33 | 6 699.69 | 2 150.10 | 314.85 | |
| Prepayments and accrued income | 157.61 | 106.57 | 50.34 | 11.68 | 36.31 |
| Current other receivables | 54.93 | 14.41 | |||
| Current deferred tax assets | 17.17 | 2.48 | 142.99 | ||
| Short term receivables total | 6 000.63 | 6 894.52 | 2 768.24 | 1 085.51 | 452.99 |
| Other current investments | 4 793.03 | 4 411.66 | 3 382.94 | 3 362.32 | 2 325.14 |
| Cash and bank deposits | 1 007.04 | 386.39 | 290.60 | 0.00 | 277.36 |
| Cash and cash equivalents | 5 800.07 | 4 798.05 | 3 673.54 | 3 362.33 | 2 602.51 |
| Balance sheet total (assets) | 11 940.21 | 11 727.97 | 7 156.56 | 5 059.42 | 3 528.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 1 000.00 |
| Shares repurchased | 1 000.00 | 2 300.00 | 1 600.00 | ||
| Retained earnings | 2 460.23 | 1 186.58 | -27.90 | 29.74 | -63.58 |
| Profit of the financial year | 1 026.35 | 385.52 | 57.64 | -93.32 | - 583.27 |
| Shareholders equity total | 4 986.58 | 4 372.10 | 2 129.74 | 436.42 | 353.15 |
| Provisions | 8.43 | 22.13 | |||
| Non-current loans from credit institutions | 434.01 | 361.29 | 309.26 | ||
| Non-current trade creditors | 1 488.60 | 1 119.22 | 1 164.35 | ||
| Non-current owed to group member | 175.86 | ||||
| Non-current other liabilities | 71.37 | 208.37 | 210.71 | ||
| Non-current deferred tax liabilities | 213.09 | 222.67 | |||
| Non-current liabilities total | 71.37 | 208.37 | 2 133.33 | 1 693.59 | 1 872.14 |
| Current loans from credit institutions | 3 002.79 | 3 121.02 | 626.35 | 1 054.10 | 503.78 |
| Current trade creditors | 2 692.21 | 2 470.84 | 502.03 | 853.89 | 440.50 |
| Short-term deferred tax liabilities | 289.72 | 121.23 | |||
| Other non-interest bearing current liabilities | 889.12 | 1 434.41 | 1 743.00 | 1 021.42 | 358.91 |
| Current liabilities total | 6 873.84 | 7 147.50 | 2 871.37 | 2 929.41 | 1 303.19 |
| Balance sheet total (liabilities) | 11 940.21 | 11 727.97 | 7 156.56 | 5 059.42 | 3 528.48 |
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.