RESPONSUM K/S
CVR number: 31765420
Farum Gydevej 87, 3520 Farum
office@responsum.dk
tel: 88329100
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 7 695.32 | 7 059.20 | 7 553.21 | 7 583.17 | 7 134.74 |
| Purchases during the financial year | -2 502.77 | -2 499.32 | -2 128.43 | -2 119.81 | -2 003.93 |
| External services | -1 540.28 | -1 448.53 | -1 267.39 | -1 074.69 | - 996.55 |
| Gross profit | 3 652.26 | 3 111.35 | 4 157.39 | 4 388.67 | 4 134.26 |
| Employee benefit expenses | -2 225.68 | -2 197.60 | -2 347.99 | -2 814.05 | -2 657.59 |
| Total depreciation | - 152.93 | -94.89 | -83.85 | -45.13 | -74.63 |
| EBIT | 1 273.65 | 818.85 | 1 725.55 | 1 529.49 | 1 402.05 |
| Other financial expenses | - 103.55 | -74.15 | -22.24 | -9.02 | -44.40 |
| Pre-tax profit | 1 170.10 | 744.70 | 1 703.31 | 1 520.47 | 1 357.65 |
| Net earnings | 1 170.10 | 744.70 | 1 703.31 | 1 520.47 | 1 357.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 11.04 | ||||
| Machinery and equipment | 234.71 | 172.72 | 67.00 | 21.87 | 235.03 |
| Tangible assets total | 245.75 | 172.72 | 67.00 | 21.87 | 235.03 |
| Other receivables | 111.61 | 111.61 | 111.61 | 111.61 | 111.61 |
| Investments total | 111.61 | 111.61 | 111.61 | 111.61 | 111.61 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 910.49 | 855.69 | 890.63 | 827.22 | 782.17 |
| Current amounts owed by group member comp. | 100.00 | 713.63 | |||
| Current owed by particip. interest comp. | 3 144.34 | 3 144.34 | 3 495.34 | 3 144.34 | 3 144.34 |
| Short term receivables total | 4 054.83 | 4 100.03 | 5 099.59 | 3 971.57 | 3 926.51 |
| Cash and bank deposits | 9.53 | 3.79 | 3.82 | 14.32 | |
| Cash and cash equivalents | 9.53 | 3.79 | 3.82 | 14.32 | |
| Balance sheet total (assets) | 4 421.72 | 4 388.14 | 5 278.20 | 4 108.86 | 4 287.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 270.10 | 844.70 | 1 803.31 | 1 520.47 | 1 357.65 |
| Retained earnings | -1 170.10 | - 744.70 | -1 703.31 | -1 520.47 | -1 357.65 |
| Profit of the financial year | 1 170.10 | 744.70 | 1 703.31 | 1 520.47 | 1 357.65 |
| Shareholders equity total | 1 270.10 | 844.70 | 1 803.31 | 1 520.47 | 1 357.65 |
| Non-current owed to participating | 296.23 | 551.23 | 551.23 | 551.23 | 551.23 |
| Non-current liabilities total | 296.23 | 551.23 | 551.23 | 551.23 | 551.23 |
| Current loans from credit institutions | 1 867.42 | 1 208.08 | 298.52 | 438.52 | 564.00 |
| Current trade creditors | 515.04 | 486.66 | 428.57 | 508.97 | 453.98 |
| Current owed to participating | 19.53 | 379.33 | |||
| Current owed to group member | 351.87 | 347.34 | |||
| Other non-interest bearing current liabilities | 472.93 | 1 297.48 | 2 196.57 | 718.26 | 633.95 |
| Current liabilities total | 2 855.38 | 2 992.21 | 2 923.66 | 2 037.16 | 2 378.59 |
| Balance sheet total (liabilities) | 4 421.72 | 4 388.14 | 5 278.20 | 4 108.86 | 4 287.47 |
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.