PERFECT 4 PEOPLE ApS
CVR number: 30282272
Wedells Vænge 17, 3400 Hillerød
claus.oldrup@adslhome.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 299.72 | 2 151.40 | 1 744.71 | 1 538.83 | 1 628.00 |
| Employee benefit expenses | -1 976.32 | -1 237.17 | -1 366.61 | -1 365.31 | -1 342.65 |
| Total depreciation | -11.18 | -15.74 | -37.04 | -22.67 | -21.31 |
| EBIT | 312.22 | 898.49 | 341.06 | 150.85 | 264.04 |
| Other financial expenses | -5.86 | -7.45 | -25.17 | -5.09 | |
| Net income from associates (fin.) | 774.91 | 531.17 | |||
| Pre-tax profit | 1 081.26 | 1 422.22 | 315.89 | 145.76 | 264.04 |
| Income taxes | -70.71 | - 183.76 | -73.28 | -32.76 | -58.55 |
| Net earnings | 1 010.55 | 1 238.46 | 242.61 | 113.00 | 205.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.83 | 17.09 | 66.96 | 44.29 | 22.98 |
| Tangible assets total | 32.83 | 17.09 | 66.96 | 44.29 | 22.98 |
| Holdings in group member companies | 854.93 | 1 386.10 | |||
| Other receivables | -0.00 | ||||
| Investments total | 854.93 | 1 386.10 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.06 | 77.76 | 99.83 | 120.82 | 79.31 |
| Current deferred tax assets | 192.36 | 365.04 | 0.81 | 31.05 | 29.53 |
| Short term receivables total | 194.41 | 442.80 | 100.63 | 151.87 | 108.85 |
| Cash and bank deposits | 866.85 | 1 209.34 | 2 662.54 | 2 559.10 | 2 721.07 |
| Cash and cash equivalents | 866.85 | 1 209.34 | 2 662.54 | 2 559.10 | 2 721.07 |
| Balance sheet total (assets) | 1 949.03 | 3 055.34 | 2 830.13 | 2 755.26 | 2 852.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 754.93 | 1 286.10 | |||
| Retained earnings | - 566.75 | - 200.38 | 2 209.78 | 2 334.59 | 2 325.59 |
| Profit of the financial year | 1 010.55 | 1 238.46 | 242.61 | 113.00 | 205.49 |
| Shareholders equity total | 1 434.33 | 2 562.18 | 2 691.79 | 2 690.39 | 2 778.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 25.00 | 25.00 | 25.00 | 18.00 | 18.00 |
| Short-term deferred tax liabilities | 383.01 | 336.44 | 66.25 | ||
| Other non-interest bearing current liabilities | 106.69 | 131.72 | 47.09 | 46.87 | 56.82 |
| Current liabilities total | 514.70 | 493.16 | 138.34 | 64.87 | 74.82 |
| Balance sheet total (liabilities) | 1 949.03 | 3 055.34 | 2 830.13 | 2 755.26 | 2 852.90 |
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.