Code Duck ApS
CVR number: 30236920
Østre Havnegade 40, 9000 Aalborg
henrik@codeduck.dk
tel: 30224466
www.codeduck.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.14 | -5.36 | 655.66 | 219.34 | 686.96 |
| Employee benefit expenses | - 565.36 | - 153.64 | - 580.04 | ||
| EBIT | -5.14 | -5.36 | 90.30 | 65.70 | 106.92 |
| Other financial income | 0.11 | ||||
| Other financial expenses | -1.14 | -0.23 | -5.33 | -2.64 | -0.32 |
| Net income from associates (fin.) | 52.38 | 86.56 | 21.75 | -35.62 | -2.02 |
| Pre-tax profit | 46.10 | 80.96 | 106.72 | 27.45 | 104.69 |
| Income taxes | 1.15 | 0.08 | -24.72 | -19.38 | -29.73 |
| Net earnings | 47.25 | 81.04 | 82.00 | 8.06 | 74.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 136.87 | 167.43 | |||
| Participating interests | 39.75 | 4.12 | 2.10 | ||
| Investments total | 136.87 | 167.43 | 39.75 | 4.12 | 2.10 |
| Non-current loans receivable | 6.67 | ||||
| Long term receivables total | 6.67 | ||||
| Inventories total | |||||
| Current trade debtors | 1.25 | ||||
| Prepayments and accrued income | 4.89 | 20.23 | |||
| Current deferred tax assets | 23.61 | 13.47 | |||
| Short term receivables total | 23.61 | 13.47 | 6.14 | 20.23 | |
| Cash and bank deposits | 112.25 | 106.84 | 356.65 | 258.80 | 320.29 |
| Cash and cash equivalents | 112.25 | 106.84 | 356.65 | 258.80 | 320.29 |
| Balance sheet total (assets) | 272.72 | 287.74 | 402.53 | 262.93 | 349.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Other reserves | 0.87 | 1.43 | 3.75 | ||
| Retained earnings | 57.60 | 47.79 | 43.01 | 69.85 | 16.92 |
| Profit of the financial year | 47.25 | 81.04 | 82.00 | 8.06 | 74.96 |
| Shareholders equity total | 211.02 | 236.77 | 235.95 | 186.82 | 202.87 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.79 | 18.99 | 14.51 | ||
| Current owed to participating | 0.50 | 0.83 | 0.87 | ||
| Current owed to group member | 53.75 | 49.48 | |||
| Short-term deferred tax liabilities | 6.45 | 6.46 | 7.38 | 19.73 | |
| Other non-interest bearing current liabilities | 1.50 | 1.50 | 152.83 | 48.91 | 111.31 |
| Current liabilities total | 61.70 | 50.98 | 166.58 | 76.11 | 146.42 |
| Balance sheet total (liabilities) | 272.72 | 287.74 | 402.53 | 262.93 | 349.29 |
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.