ADMIRE ApS
CVR number: 30583442
Tonsbakken 3, 2740 Skovlunde
info@admire.dk
tel: 70223709
www.admire.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 25 805.34 | 31 098.48 | 42 929.55 | 41 183.87 | 39 190.83 |
| Employee benefit expenses | -23 598.00 | -28 201.35 | -38 811.63 | -37 876.87 | -35 160.61 |
| Total depreciation | - 737.48 | - 781.55 | - 747.08 | - 734.94 | - 590.26 |
| EBIT | 1 469.87 | 2 115.59 | 3 370.85 | 2 572.06 | 3 439.97 |
| Other financial income | 35.15 | 28.33 | 21.25 | 7.90 | 12.50 |
| Other financial expenses | - 246.36 | - 212.33 | - 316.26 | - 593.93 | - 190.82 |
| Pre-tax profit | 1 258.66 | 1 931.59 | 3 075.83 | 1 986.04 | 3 261.65 |
| Income taxes | - 287.08 | - 371.52 | - 693.68 | - 518.51 | - 738.91 |
| Net earnings | 971.59 | 1 560.07 | 2 382.15 | 1 467.52 | 2 522.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 600.09 | 1 340.23 | 1 089.03 | 542.77 | 63.13 |
| Intangible assets total | 600.09 | 1 340.23 | 1 089.03 | 542.77 | 63.13 |
| Buildings | 466.42 | 345.22 | 316.92 | 213.64 | 123.56 |
| Machinery and equipment | 22.23 | 3.17 | 405.60 | 320.21 | 214.57 |
| Tangible assets total | 488.65 | 348.39 | 722.52 | 533.85 | 338.13 |
| Other receivables | 553.74 | 624.52 | 566.25 | 563.75 | 563.75 |
| Investments total | 553.74 | 624.52 | 566.25 | 563.75 | 563.75 |
| Long term receivables total | |||||
| Finished products/goods | 2 620.61 | 3 157.35 | 6 270.07 | 9 482.32 | 9 831.49 |
| Inventories total | 2 620.61 | 3 157.35 | 6 270.07 | 9 482.32 | 9 831.49 |
| Current trade debtors | 14 386.74 | 17 212.36 | 28 315.15 | 23 284.42 | 32 817.83 |
| Current amounts owed by group member comp. | 847.54 | 597.26 | 445.05 | 146.80 | |
| Prepayments and accrued income | 1 151.40 | 1 537.32 | 1 028.42 | 359.14 | 326.71 |
| Current other receivables | 349.20 | 1 709.73 | 1 510.50 | 1 556.34 | 1 007.91 |
| Short term receivables total | 16 734.89 | 21 056.66 | 31 299.12 | 25 199.90 | 34 299.25 |
| Cash and bank deposits | 713.66 | 934.33 | 4 881.57 | 7 924.52 | 1 465.11 |
| Cash and cash equivalents | 713.66 | 934.33 | 4 881.57 | 7 924.52 | 1 465.11 |
| Balance sheet total (assets) | 21 711.64 | 27 461.49 | 44 828.57 | 44 247.10 | 46 560.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 468.07 | 1 045.38 | 849.45 | 423.36 | 49.24 |
| Retained earnings | 3 345.86 | 3 740.13 | 5 496.14 | 8 304.38 | 10 146.02 |
| Profit of the financial year | 971.59 | 1 560.07 | 2 382.15 | 1 467.52 | 2 522.74 |
| Shareholders equity total | 4 910.51 | 6 470.58 | 8 852.74 | 10 320.26 | 12 843.00 |
| Provisions | 110.94 | 272.83 | 257.69 | 139.11 | 36.78 |
| Non-current liabilities total | |||||
| Advances received | 1 763.02 | 11 639.50 | 13 784.05 | 8 586.00 | |
| Current trade creditors | 7 611.73 | 7 811.79 | 10 251.98 | 13 076.58 | 19 018.27 |
| Current owed to group member | 51.41 | ||||
| Short-term deferred tax liabilities | 317.24 | 209.63 | 708.82 | 637.10 | 841.23 |
| Other non-interest bearing current liabilities | 7 565.62 | 10 933.63 | 13 117.85 | 6 238.61 | 5 235.57 |
| Accruals and deferred income | 1 195.60 | ||||
| Current liabilities total | 16 690.18 | 20 718.08 | 35 718.14 | 33 787.74 | 33 681.08 |
| Balance sheet total (liabilities) | 21 711.64 | 27 461.49 | 44 828.57 | 44 247.10 | 46 560.86 |
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.