MULTIMEDIESTUDIET ApS
CVR number: 27001203
Helsingørsgade 16 B, 3400 Hillerød
per@multimediestudiet.dk
tel: 70203090
www.multimediestudiet.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 402.86 | 632.45 | 478.06 | 610.10 | 188.01 |
| Employee benefit expenses | - 270.69 | - 386.56 | - 449.66 | - 560.73 | - 509.87 |
| Total depreciation | -13.62 | -13.62 | -13.62 | -3.28 | |
| EBIT | 118.55 | 232.26 | 14.79 | 46.10 | - 321.87 |
| Other financial income | 0.86 | 2.43 | 3.63 | 4.78 | 6.46 |
| Other financial expenses | -25.01 | -9.91 | -11.71 | -8.76 | -11.25 |
| Pre-tax profit | 94.40 | 224.78 | 6.70 | 42.12 | - 326.65 |
| Income taxes | -22.83 | -32.11 | -23.39 | -10.77 | |
| Net earnings | 71.56 | 192.67 | -16.69 | 31.35 | - 326.65 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 30.52 | 16.89 | 3.28 | ||
| Tangible assets total | 30.52 | 16.89 | 3.28 | ||
| Other receivables | 61.38 | 63.63 | 65.95 | 68.34 | 17.74 |
| Investments total | 61.38 | 63.63 | 65.95 | 68.34 | 17.74 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 190.59 | 143.12 | 180.14 | 126.83 | 113.00 |
| Current other receivables | 2.94 | 61.05 | |||
| Current deferred tax assets | 25.23 | 25.36 | 5.71 | ||
| Short term receivables total | 215.81 | 171.43 | 246.91 | 126.83 | 113.00 |
| Cash and bank deposits | 0.37 | 122.08 | 15.74 | 143.53 | |
| Cash and cash equivalents | 0.37 | 122.08 | 15.74 | 143.53 | |
| Balance sheet total (assets) | 308.08 | 374.03 | 331.87 | 338.70 | 130.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | ||||
| Retained earnings | - 130.61 | - 169.64 | 23.03 | 6.34 | 37.68 |
| Profit of the financial year | 71.56 | 192.67 | -16.69 | 31.35 | - 326.65 |
| Shareholders equity total | 20.96 | 213.63 | 86.34 | 117.68 | - 208.97 |
| Provisions | - 103.97 | ||||
| Non-current deferred tax liabilities | 103.97 | 31.00 | |||
| Non-current liabilities total | 103.97 | 31.00 | |||
| Current loans from credit institutions | 128.98 | 0.69 | 0.38 | 152.43 | |
| Current trade creditors | 50.37 | 40.93 | 45.63 | 78.55 | 47.32 |
| Current owed to participating | 67.74 | 32.05 | 26.18 | 2.90 | 79.67 |
| Current owed to group member | 3.31 | 88.80 | 30.16 | 24.23 | |
| Short-term deferred tax liabilities | 32.25 | 3.74 | 5.06 | 5.06 | |
| Other non-interest bearing current liabilities | 36.72 | 54.48 | 81.18 | 103.97 | |
| Current liabilities total | 287.12 | 160.40 | 245.54 | 221.02 | 308.71 |
| Balance sheet total (liabilities) | 308.08 | 374.03 | 331.87 | 338.70 | 130.74 |
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.