ARROW ECS DENMARK A/S
CVR number: 28101082
Jens Juuls Vej 42, 8260 Viby J
dagmar.jansaa@arrow.com
tel: 70254501
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 239.06 | 1 184.39 | 1 122.00 | 1 274.46 | 1 272.52 |
| Costs of manufacturing | -1 041.96 | -1 026.56 | |||
| External services | -40.18 | -40.73 | |||
| Gross profit | 157.51 | 168.29 | 163.78 | 192.32 | 205.23 |
| Employee benefit expenses | -86.72 | -94.57 | |||
| Total depreciation | -1.11 | -0.99 | |||
| EBIT | 68.29 | 80.64 | 75.71 | 104.49 | 109.67 |
| Other financial income | 18.36 | 22.40 | |||
| Other financial expenses | -2.19 | -4.98 | |||
| Net income from associates (fin.) | -0.01 | 0.15 | |||
| Pre-tax profit | 48.07 | 49.37 | 60.95 | 120.65 | 127.23 |
| Income taxes | -26.65 | -28.09 | |||
| Net earnings | 48.07 | 49.37 | 60.95 | 94.00 | 99.14 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1.30 | 0.97 | |||
| Intangible assets total | 1.30 | 0.97 | |||
| Buildings | 0.88 | 0.54 | |||
| Machinery and equipment | 0.57 | 0.49 | |||
| Tangible assets total | 1.45 | 1.03 | |||
| Holdings in group member companies | 7.92 | 8.06 | |||
| Other receivables | 1 475.23 | 1 508.46 | 1 688.45 | 1.34 | 1.43 |
| Investments total | 1 475.23 | 1 508.46 | 1 688.45 | 9.26 | 9.49 |
| Non-curr. owed by group member comp. | 500.00 | 500.00 | |||
| Long term receivables total | 500.00 | 500.00 | |||
| Finished products/goods | 222.01 | 155.49 | |||
| Inventories total | 222.01 | 155.49 | |||
| Current trade debtors | 732.88 | 807.44 | |||
| Current amounts owed by group member comp. | 293.13 | 261.27 | |||
| Current owed by particip. interest comp. | 68.83 | 92.59 | |||
| Prepayments and accrued income | 3.28 | 3.58 | |||
| Current other receivables | 1.55 | 3.06 | |||
| Current deferred tax assets | 4.28 | ||||
| Short term receivables total | 1 099.66 | 1 172.23 | |||
| Cash and bank deposits | 2.28 | 0.69 | |||
| Cash and cash equivalents | 2.28 | 0.69 | |||
| Balance sheet total (assets) | 1 475.23 | 1 508.46 | 1 688.45 | 1 835.97 | 1 839.91 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 444.77 | 494.14 | 555.09 | 1.00 | 1.00 |
| Other reserves | 2.19 | 2.34 | |||
| Retained earnings | -48.07 | -49.37 | -60.95 | 551.90 | 645.75 |
| Profit of the financial year | 48.07 | 49.37 | 60.95 | 94.00 | 99.14 |
| Shareholders equity total | 444.77 | 494.14 | 555.09 | 649.09 | 748.23 |
| Provisions | 1.29 | 1.17 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 1 123.55 | 1 031.22 | |||
| Current owed to group member | 4.70 | 5.36 | |||
| Short-term deferred tax liabilities | 0.06 | ||||
| Other non-interest bearing current liabilities | 52.18 | 51.98 | |||
| Accruals and deferred income | 5.10 | 1.95 | |||
| Current liabilities total | 1 185.58 | 1 090.51 | |||
| Balance sheet total (liabilities) | 444.77 | 494.14 | 555.09 | 1 835.97 | 1 839.91 |
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.