PHILMARI ApS
CVR number: 28712553
Amager Strandvej 130 C, 2300 København S
henrik@tufvesson.dk
tel: 61246361
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -41.33 | -50.97 | -36.46 | -26.93 | -29.27 |
| EBIT | -41.33 | -50.97 | -36.46 | -26.93 | -29.27 |
| Other financial income | 233.68 | 1 772.22 | 729.90 | 518.62 | 1 169.97 |
| Other financial expenses | - 119.52 | -35.46 | -2 418.71 | -45.01 | -45.65 |
| Income from other inv. held as non-curr. assets | 3 054.65 | 5 412.82 | 2 952.14 | 3 565.69 | 4 357.58 |
| Pre-tax profit | 3 127.48 | 7 098.61 | 1 226.88 | 4 012.37 | 5 452.64 |
| Income taxes | - 614.97 | - 821.59 | - 252.34 | - 943.45 | -1 423.31 |
| Net earnings | 2 512.51 | 6 277.02 | 974.54 | 3 068.92 | 4 029.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 7 798.50 | 7 798.50 | 7 798.50 | 7 798.50 | 7 798.50 |
| Non-current other receivables | 18.36 | ||||
| Long term receivables total | 7 798.50 | 7 798.50 | 7 816.86 | 7 798.50 | 7 798.50 |
| Inventories total | |||||
| Current other receivables | 20.23 | ||||
| Current deferred tax assets | 18.36 | ||||
| Short term receivables total | 20.23 | 18.36 | |||
| Other current investments | 5 055.81 | 13 128.42 | 12 806.43 | 7 537.23 | 8 927.43 |
| Cash and bank deposits | 3 341.98 | 1 908.65 | 1 622.26 | 10 288.48 | 474.33 |
| Cash and cash equivalents | 8 397.79 | 15 037.07 | 14 428.69 | 17 825.71 | 9 401.76 |
| Balance sheet total (assets) | 16 216.51 | 22 835.57 | 22 245.55 | 25 642.56 | 17 200.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 400.00 | 400.00 | 1 000.00 | |
| Retained earnings | 12 730.77 | 14 843.29 | 20 720.31 | 21 694.84 | 10 763.76 |
| Profit of the financial year | 2 512.51 | 6 277.02 | 974.54 | 3 068.92 | 4 029.33 |
| Shareholders equity total | 15 668.29 | 21 645.31 | 22 219.84 | 24 888.76 | 15 918.09 |
| Non-current deferred tax liabilities | 675.74 | 728.55 | 1 251.12 | ||
| Non-current liabilities total | 675.74 | 728.55 | 1 251.12 | ||
| Current bonds | 25.25 | 25.25 | 25.25 | ||
| Short-term deferred tax liabilities | 528.22 | 490.22 | 0.45 | 5.79 | |
| Other non-interest bearing current liabilities | 20.00 | 24.30 | |||
| Current liabilities total | 548.22 | 514.52 | 25.71 | 25.25 | 31.05 |
| Balance sheet total (liabilities) | 16 216.51 | 22 835.57 | 22 245.55 | 25 642.56 | 17 200.25 |
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.