REGNSKABSKONTORET AF 1/3-11 S.M.B.A.
CVR number: 33579896
Dybendal Alle 12, 2630 Taastrup
ob-revision@c.dk
tel: 29383732
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 56.48 | 80.04 | 71.90 | 54.41 | |
| Costs of manufacturing | -56.89 | ||||
| External services | -54.50 | -70.10 | -58.06 | ||
| Gross profit | 1.98 | 9.94 | 13.84 | 9.01 | -2.48 |
| EBIT | 1.98 | 9.94 | 13.84 | 9.01 | -2.48 |
| Other financial expenses | -0.04 | -0.25 | -0.34 | -0.30 | -3.05 |
| Pre-tax profit | 1.94 | 9.68 | 13.49 | 8.71 | -5.53 |
| Income taxes | -2.20 | ||||
| Net earnings | 1.94 | 9.68 | 11.29 | 8.71 | -5.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 7.49 | 7.81 | 7.81 | 7.81 | 7.81 |
| Intangible assets total | 7.49 | 7.81 | 7.81 | 7.81 | 7.81 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 58.11 | 68.54 | 65.41 | 82.91 | 90.17 |
| Current other receivables | 4.71 | 6.60 | 9.40 | ||
| Current deferred tax assets | 8.76 | 1.17 | |||
| Short term receivables total | 66.87 | 69.71 | 70.13 | 89.51 | 99.58 |
| Cash and bank deposits | 45.78 | 52.31 | 63.18 | 52.50 | 36.90 |
| Cash and cash equivalents | 45.78 | 52.31 | 63.18 | 52.50 | 36.90 |
| Balance sheet total (assets) | 120.15 | 129.83 | 141.12 | 149.82 | 144.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 54.91 | 56.85 | 66.53 | 77.81 | 86.52 |
| Profit of the financial year | 1.94 | 9.68 | 11.29 | 8.71 | -5.53 |
| Shareholders equity total | 56.85 | 66.53 | 77.82 | 86.52 | 80.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Short-term deferred tax liabilities | 6.50 | 6.50 | 6.50 | 6.50 | 6.50 |
| Other non-interest bearing current liabilities | 56.60 | 56.60 | 56.60 | 56.60 | 56.60 |
| Current liabilities total | 63.30 | 63.30 | 63.30 | 63.30 | 63.30 |
| Balance sheet total (liabilities) | 120.15 | 129.83 | 141.12 | 149.82 | 144.29 |
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.