Blue Oak Agency ApS
CVR number: 37317071
Refshalevej 163 A, Fodby 1432 København K
ebr@blueoak.dk
tel: 22151424
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 321.29 | 248.68 | 231.49 | 178.01 | 163.26 |
| Employee benefit expenses | -94.46 | ||||
| Total depreciation | - 194.13 | - 209.42 | - 217.06 | - 122.66 | |
| EBIT | 1 127.16 | 39.26 | 14.43 | 55.34 | 68.80 |
| Other financial income | 16.53 | 102.24 | 0.41 | 49.49 | 0.01 |
| Other financial expenses | -41.92 | - 150.55 | -41.85 | -86.48 | -3.94 |
| Pre-tax profit | 1 101.77 | -9.06 | -27.01 | 18.35 | 64.88 |
| Income taxes | - 242.65 | -0.09 | 5.50 | -13.29 | -18.72 |
| Net earnings | 859.12 | -9.15 | -21.51 | 5.06 | 46.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 464.83 | 279.11 | 93.38 | ||
| Intangible assets total | 464.83 | 279.11 | 93.38 | ||
| Buildings | 23.15 | 114.15 | 82.81 | 53.52 | 53.52 |
| Tangible assets total | 23.15 | 114.15 | 82.81 | 53.52 | 53.52 |
| Other receivables | 67.21 | 67.21 | 67.21 | ||
| Investments total | 67.21 | 67.21 | 67.21 | ||
| Non-curr. owed by group member comp. | 1 300.69 | ||||
| Long term receivables total | 1 300.69 | ||||
| Inventories total | |||||
| Current trade debtors | 1 984.05 | 191.00 | 188.40 | 188.40 | |
| Current amounts owed by group member comp. | 322.68 | 2 391.48 | 1 137.43 | 1 300.69 | 15.92 |
| Current other receivables | 28.96 | 56.70 | |||
| Current deferred tax assets | 17.55 | 27.56 | 39.24 | 30.73 | 30.73 |
| Short term receivables total | 2 353.24 | 2 419.04 | 1 367.67 | 1 519.82 | 291.76 |
| Cash and bank deposits | 544.39 | 0.79 | 347.27 | 81.70 | |
| Cash and cash equivalents | 544.39 | 0.79 | 347.27 | 81.70 | |
| Balance sheet total (assets) | 3 385.61 | 2 813.08 | 1 958.34 | 1 722.26 | 1 713.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 150.00 | ||||
| Retained earnings | 359.42 | 68.54 | 59.39 | 37.88 | 42.94 |
| Profit of the financial year | 859.12 | -9.15 | -21.51 | 5.06 | 46.15 |
| Shareholders equity total | 1 268.54 | 1 259.39 | 87.88 | 92.94 | 139.09 |
| Non-current loans from credit institutions | 1 093.60 | 1 092.05 | |||
| Non-current liabilities total | 1 093.60 | 1 092.05 | |||
| Current loans from credit institutions | 1 718.26 | 1 464.08 | 1 420.70 | 350.00 | 113.98 |
| Current trade creditors | 10.00 | 10.00 | 341.42 | 135.68 | 135.68 |
| Current owed to group member | 53.39 | 47.51 | |||
| Short-term deferred tax liabilities | 255.82 | 6.18 | 18.72 | ||
| Other non-interest bearing current liabilities | 79.60 | 79.61 | 102.15 | 50.04 | 166.14 |
| Current liabilities total | 2 117.07 | 1 553.69 | 1 870.46 | 535.73 | 482.04 |
| Balance sheet total (liabilities) | 3 385.61 | 2 813.08 | 1 958.34 | 1 722.26 | 1 713.18 |
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.