IP & CODE ApS
CVR number: 30604989
Bredgade 76 A, 1260 København K
ipcode@joenck.com
tel: 70232446
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 181.91 | 184.05 | 30.28 | 7.13 | -14.10 |
| EBIT | 181.91 | 184.05 | 30.28 | 7.13 | -14.10 |
| Other financial expenses | -16.63 | -1.00 | -6.50 | -6.11 | -5.38 |
| Net income from associates (fin.) | 56.47 | 106.21 | |||
| Pre-tax profit | 165.29 | 183.05 | 23.79 | 57.50 | 86.73 |
| Income taxes | -34.06 | -44.25 | -5.29 | -0.35 | 8.86 |
| Net earnings | 131.23 | 138.80 | 18.50 | 57.15 | 95.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 333.92 | 2 333.92 | 336.48 | 392.95 | 499.16 |
| Investments total | 2 333.92 | 2 333.92 | 336.48 | 392.95 | 499.16 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.14 | 5.00 | 5.00 | ||
| Current deferred tax assets | 26.08 | 64.05 | 36.01 | 19.65 | |
| Short term receivables total | 26.08 | 64.19 | 5.00 | 41.01 | 19.65 |
| Cash and bank deposits | 4.39 | 236.61 | 131.55 | 68.28 | 65.21 |
| Cash and cash equivalents | 4.39 | 236.61 | 131.55 | 68.28 | 65.21 |
| Balance sheet total (assets) | 2 364.39 | 2 634.72 | 473.02 | 502.24 | 584.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 849.18 | 1 980.41 | 121.77 | 140.27 | 197.42 |
| Profit of the financial year | 131.23 | 138.80 | 18.50 | 57.15 | 95.59 |
| Shareholders equity total | 2 105.41 | 2 244.21 | 265.27 | 322.42 | 418.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 18.69 | 8.00 | 8.00 | 8.00 |
| Current owed to group member | 38.88 | 178.86 | 162.52 | 167.13 | 158.02 |
| Short-term deferred tax liabilities | 3.64 | ||||
| Other non-interest bearing current liabilities | 210.11 | 192.96 | 33.60 | 4.70 | |
| Current liabilities total | 258.99 | 390.50 | 207.76 | 179.82 | 166.02 |
| Balance sheet total (liabilities) | 2 364.39 | 2 634.72 | 473.02 | 502.24 | 584.02 |
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.