Choice Manager ApS
CVR number: 37174238
Hesseløgade 29, 2100 København Ø
kontakt@optaget.com
tel: 26250255
www.choicemanager.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 503.17 | 72.06 | 676.25 | 1 205.72 | 1 197.02 |
| Employee benefit expenses | -59.67 | -12.30 | -59.97 | - 187.37 | - 721.46 |
| EBIT | 443.50 | 59.77 | 616.28 | 1 018.35 | 475.56 |
| Other financial income | 2.52 | 58.08 | 249.45 | ||
| Other financial expenses | -11.38 | -1.86 | -4.44 | -3.39 | - 100.99 |
| Pre-tax profit | 432.12 | 57.90 | 614.36 | 1 073.04 | 624.02 |
| Income taxes | -35.07 | -16.61 | - 137.17 | - 238.00 | - 176.77 |
| Net earnings | 397.05 | 41.29 | 477.19 | 835.04 | 447.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Advance payments | 2.50 | ||||
| Inventories total | 3.00 | 3.00 | 5.50 | 3.00 | 3.00 |
| Current other receivables | 59.44 | 105.83 | 146.66 | 157.93 | |
| Current deferred tax assets | 53.00 | ||||
| Short term receivables total | 59.44 | 105.83 | 146.66 | 210.93 | |
| Other current investments | 402.81 | 889.29 | 1 313.42 | ||
| Cash and bank deposits | 385.89 | 346.93 | 396.57 | 705.01 | 698.88 |
| Cash and cash equivalents | 385.89 | 346.93 | 799.38 | 1 594.30 | 2 012.30 |
| Balance sheet total (assets) | 388.89 | 409.38 | 910.71 | 1 743.97 | 2 226.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 304.94 | 92.12 | 133.41 | 610.60 | 1 445.64 |
| Profit of the financial year | 397.05 | 41.29 | 477.19 | 835.04 | 447.25 |
| Shareholders equity total | 142.12 | 183.41 | 660.60 | 1 495.64 | 1 942.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | ||
| Short-term deferred tax liabilities | 35.07 | 8.45 | 128.57 | 204.09 | 141.75 |
| Other non-interest bearing current liabilities | 201.71 | 207.51 | 111.55 | 44.23 | 141.59 |
| Current liabilities total | 246.78 | 225.97 | 250.11 | 248.33 | 283.33 |
| Balance sheet total (liabilities) | 388.89 | 409.38 | 910.71 | 1 743.97 | 2 226.23 |
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.