DUUSYKO ApS
CVR number: 31868963
Elkjærvej 4, 8230 Åbyhøj
jdu@duusyko.dk
tel: 23656855
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 172.90 | 756.94 | 784.37 | 1 538.62 | 1 371.27 |
| Employee benefit expenses | - 861.92 | - 722.28 | - 615.23 | - 850.88 | - 872.29 |
| Total depreciation | -8.88 | -4.35 | -12.94 | -21.54 | |
| EBIT | 302.09 | 30.31 | 156.19 | 666.20 | 498.98 |
| Other financial income | 13.27 | 27.60 | |||
| Other financial expenses | -1.87 | -4.68 | -1.22 | -8.83 | -6.97 |
| Pre-tax profit | 300.22 | 25.63 | 154.97 | 670.64 | 519.62 |
| Income taxes | -70.17 | -11.21 | -41.41 | - 161.48 | - 132.64 |
| Net earnings | 230.04 | 14.42 | 113.56 | 509.15 | 386.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 34.48 | 21.54 | |||
| Tangible assets total | 34.48 | 21.54 | |||
| Other receivables | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 |
| Investments total | 32.00 | 32.00 | 32.00 | 32.00 | 32.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 181.03 | 151.25 | 18.64 | ||
| Current amounts owed by group member comp. | 551.20 | 564.78 | |||
| Prepayments and accrued income | 0.95 | 8.23 | |||
| Current other receivables | 177.87 | 14.90 | 0.68 | 135.10 | |
| Current deferred tax assets | 6.94 | 4.02 | 3.97 | ||
| Short term receivables total | 188.92 | 190.13 | 170.11 | 570.53 | 699.88 |
| Cash and bank deposits | 700.99 | 63.73 | 253.95 | 158.25 | 279.44 |
| Cash and cash equivalents | 700.99 | 63.73 | 253.95 | 158.25 | 279.44 |
| Balance sheet total (assets) | 921.91 | 320.34 | 477.60 | 760.78 | 1 011.32 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 110.00 | 115.00 | 117.80 | |
| Retained earnings | - 158.68 | 71.36 | -24.21 | -25.66 | 365.69 |
| Profit of the financial year | 230.04 | 14.42 | 113.56 | 509.15 | 386.98 |
| Shareholders equity total | 621.36 | 135.79 | 249.34 | 648.49 | 920.47 |
| Non-current liabilities total | |||||
| Current trade creditors | 36.23 | 32.38 | |||
| Current owed to participating | 39.79 | 40.14 | |||
| Current owed to group member | 0.64 | 8.99 | |||
| Short-term deferred tax liabilities | 70.64 | 8.29 | 41.36 | ||
| Other non-interest bearing current liabilities | 229.90 | 175.62 | 177.91 | 36.27 | 18.33 |
| Current liabilities total | 300.54 | 184.56 | 228.26 | 112.29 | 90.85 |
| Balance sheet total (liabilities) | 921.91 | 320.34 | 477.60 | 760.78 | 1 011.32 |
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.