ITSUPPORTNORD S.M.B.A.
CVR number: 33392656
Danmarksgade 27, 9900 Frederikshavn
bs@computershoppen.dk
tel: 22174190
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 351.68 | 443.35 | 335.86 | 246.40 | 240.77 |
| Employee benefit expenses | - 232.38 | - 212.86 | - 232.97 | - 155.77 | - 129.49 |
| EBIT | 119.31 | 230.48 | 102.88 | 90.63 | 111.28 |
| Other financial expenses | -0.12 | -0.45 | -0.94 | -5.68 | -2.35 |
| Pre-tax profit | 119.19 | 230.03 | 101.94 | 84.94 | 108.93 |
| Income taxes | -26.25 | -50.60 | -22.52 | -19.03 | -24.88 |
| Net earnings | 92.94 | 179.43 | 79.42 | 65.91 | 84.05 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 47.81 | 28.52 | 38.89 | 16.88 | 7.83 |
| Inventories total | 47.81 | 28.52 | 38.89 | 16.88 | 7.83 |
| Current trade debtors | 48.97 | 26.76 | 10.04 | 28.08 | 16.76 |
| Current other receivables | 14.02 | 21.54 | 7.05 | 7.05 | 7.05 |
| Short term receivables total | 62.99 | 48.30 | 17.09 | 35.13 | 23.81 |
| Cash and bank deposits | 395.30 | 625.02 | 685.73 | 670.05 | 836.83 |
| Cash and cash equivalents | 395.30 | 625.02 | 685.73 | 670.05 | 836.83 |
| Balance sheet total (assets) | 506.10 | 701.84 | 741.72 | 722.06 | 868.47 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 12.00 | 12.00 | 12.00 | 60.00 | 12.00 |
| Retained earnings | 222.08 | 303.02 | 470.45 | 489.87 | 543.78 |
| Profit of the financial year | 92.94 | 179.43 | 79.42 | 65.91 | 84.05 |
| Shareholders equity total | 367.02 | 534.45 | 601.87 | 655.78 | 679.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.09 | 1.01 | 6.18 | 13.58 | 6.73 |
| Short-term deferred tax liabilities | 26.28 | 40.60 | 10.50 | 19.10 | 16.00 |
| Other non-interest bearing current liabilities | 111.71 | 125.78 | 123.16 | 33.60 | 165.91 |
| Current liabilities total | 139.08 | 167.39 | 139.84 | 66.27 | 188.64 |
| Balance sheet total (liabilities) | 506.10 | 701.84 | 741.72 | 722.06 | 868.47 |
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.