DET RENE KONTOR ApS
CVR number: 26672376
Produktionsvej 1, 2600 Glostrup
Onur2917@gmail.com
tel: 31219998
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 636.55 | 230.08 | 372.65 | 434.74 | 514.99 |
| Employee benefit expenses | - 607.60 | - 193.72 | - 268.13 | - 397.32 | - 475.13 |
| Total depreciation | -11.69 | -19.69 | -31.43 | -31.43 | -31.43 |
| EBIT | 17.25 | 16.67 | 73.09 | 5.98 | 8.43 |
| Other financial expenses | -0.51 | -0.22 | -1.28 | -1.34 | -0.94 |
| Pre-tax profit | 16.75 | 16.45 | 71.81 | 4.64 | 7.49 |
| Income taxes | -6.31 | -6.45 | -20.94 | 1.30 | -11.60 |
| Net earnings | 10.43 | 10.00 | 50.87 | 5.94 | -4.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.69 | 24.00 | 80.83 | 49.40 | 17.96 |
| Tangible assets total | 11.69 | 24.00 | 80.83 | 49.40 | 17.96 |
| Other receivables | 34.66 | 34.66 | 23.09 | 23.09 | 23.09 |
| Investments total | 34.66 | 34.66 | 23.09 | 23.09 | 23.09 |
| Long term receivables total | |||||
| Raw materials and consumables | 23.43 | 23.43 | 23.43 | 28.68 | 33.56 |
| Inventories total | 23.43 | 23.43 | 23.43 | 28.68 | 33.56 |
| Current trade debtors | 181.13 | 119.69 | 135.17 | 159.80 | 87.22 |
| Short term receivables total | 181.13 | 119.69 | 135.17 | 159.80 | 87.22 |
| Cash and bank deposits | 100.98 | 153.78 | 133.73 | 188.34 | 255.73 |
| Cash and cash equivalents | 100.98 | 153.78 | 133.73 | 188.34 | 255.73 |
| Balance sheet total (assets) | 351.89 | 355.57 | 396.25 | 449.30 | 417.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 125.00 | 135.43 | 145.43 | 196.31 | 202.24 |
| Profit of the financial year | 10.43 | 10.00 | 50.87 | 5.94 | -4.11 |
| Shareholders equity total | 260.43 | 270.43 | 321.31 | 327.24 | 323.13 |
| Provisions | 4.00 | 2.41 | 6.01 | ||
| Non-current liabilities total | |||||
| Current owed to participating | 66.54 | 26.03 | 0.17 | ||
| Short-term deferred tax liabilities | 2.31 | 6.45 | 18.94 | 3.82 | 11.55 |
| Other non-interest bearing current liabilities | 22.61 | 52.66 | 51.83 | 115.83 | 76.87 |
| Current liabilities total | 91.46 | 85.14 | 70.94 | 119.65 | 88.42 |
| Balance sheet total (liabilities) | 351.89 | 355.57 | 396.25 | 449.30 | 417.56 |
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.