CSA-SECURITY ApS
CVR number: 30070941
Enghavegårdsvej 36, Nørre Herlev 3400 Hillerød
carsten@csa-security.dk
tel: 28457106
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 838.70 | 794.98 | 878.09 | 1 277.29 | 842.46 |
| Employee benefit expenses | - 763.75 | - 780.31 | - 760.43 | - 770.51 | - 748.24 |
| Total depreciation | -52.35 | -68.85 | -68.85 | -34.42 | -34.42 |
| EBIT | 22.60 | -54.18 | 48.80 | 472.36 | 59.80 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -27.93 | -27.72 | -23.03 | -32.91 | -18.54 |
| Pre-tax profit | -5.33 | -81.90 | 25.77 | 439.47 | 41.26 |
| Income taxes | -0.05 | 21.08 | -14.00 | -98.78 | -11.14 |
| Net earnings | -5.38 | -60.82 | 11.77 | 340.69 | 30.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 285.56 | 216.72 | 147.87 | 113.44 | 79.02 |
| Tangible assets total | 285.56 | 216.72 | 147.87 | 113.44 | 79.02 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 167.71 | 273.44 | 286.41 | 352.14 | 116.25 |
| Current amounts owed by group member comp. | 5.14 | 10.89 | 16.14 | 19.89 | |
| Prepayments and accrued income | 10.31 | 16.69 | 7.19 | 19.04 | 10.01 |
| Current deferred tax assets | 19.99 | 5.99 | 0.50 | ||
| Short term receivables total | 183.16 | 321.01 | 315.72 | 391.07 | 126.76 |
| Cash and bank deposits | 135.81 | 166.38 | 332.64 | 492.25 | 374.60 |
| Cash and cash equivalents | 135.81 | 166.38 | 332.64 | 492.25 | 374.60 |
| Balance sheet total (assets) | 604.53 | 704.11 | 796.23 | 996.77 | 580.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 30.00 | |||
| Retained earnings | -66.72 | -72.10 | - 132.92 | - 321.15 | -10.46 |
| Profit of the financial year | -5.38 | -60.82 | 11.77 | 340.69 | 30.13 |
| Shareholders equity total | 52.90 | -7.92 | 3.85 | 344.54 | 174.67 |
| Provisions | 1.09 | 1.11 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 30.91 | 33.98 | 24.93 | 48.09 | 40.54 |
| Current trade creditors | 6.86 | 5.51 | 21.57 | 8.41 | |
| Current owed to group member | 76.05 | ||||
| Short-term deferred tax liabilities | 91.68 | 12.75 | |||
| Other non-interest bearing current liabilities | 512.77 | 672.54 | 745.87 | 502.94 | 276.38 |
| Current liabilities total | 550.54 | 712.02 | 792.38 | 651.12 | 405.71 |
| Balance sheet total (liabilities) | 604.53 | 704.11 | 796.23 | 996.77 | 580.38 |
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.