CopenHill A/S
CVR number: 38005707
Vindmøllevej 6, 2300 København S
info@copenhill.dk
tel: 51941920
www.copenhill.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 746.27 | 7 552.68 | 7 448.02 | 5 771.82 | 4 088.28 |
| Employee benefit expenses | -2 468.94 | -4 435.54 | -4 331.57 | -4 455.60 | -3 704.48 |
| Other operating expenses | - 125.00 | ||||
| Total depreciation | - 345.73 | - 861.83 | - 858.40 | - 941.83 | - 742.29 |
| EBIT | 931.60 | 2 255.30 | 2 258.04 | 249.40 | - 358.49 |
| Other financial income | 24.93 | 0.02 | 38.56 | 74.56 | 131.79 |
| Other financial expenses | -10.19 | -29.60 | -45.54 | - 118.54 | -18.19 |
| Net income from associates (fin.) | -20.40 | ||||
| Pre-tax profit | 946.35 | 2 225.73 | 2 230.66 | 205.41 | - 244.89 |
| Income taxes | 82.35 | - 490.75 | - 564.44 | -95.66 | 42.87 |
| Net earnings | 1 028.70 | 1 734.98 | 1 666.23 | 109.75 | - 202.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 473.26 | 1 430.77 | 1 037.36 | 643.96 | 250.55 |
| Intangible assets total | 1 473.26 | 1 430.77 | 1 037.36 | 643.96 | 250.55 |
| Buildings | 639.57 | 619.29 | 423.51 | 361.28 | 219.79 |
| Machinery and equipment | 667.29 | 527.86 | 621.84 | 494.90 | 287.50 |
| Tangible assets total | 1 306.86 | 1 147.14 | 1 045.35 | 856.18 | 507.29 |
| Holdings in group member companies | 20.40 | 20.40 | |||
| Other receivables | 692.09 | 690.82 | 690.82 | 690.82 | |
| Investments total | 20.40 | 712.49 | 690.82 | 690.82 | 690.82 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 280.21 | 4 456.88 | 1 504.49 | 801.74 | 335.62 |
| Current amounts owed by group member comp. | 6.25 | 12.50 | 156.40 | 26.63 | 64.13 |
| Prepayments and accrued income | 127.37 | 111.80 | 2.82 | 180.82 | 41.29 |
| Current other receivables | 4.98 | 588.57 | 436.41 | ||
| Current deferred tax assets | 82.35 | 22.00 | 91.75 | ||
| Short term receivables total | 2 496.18 | 4 581.18 | 1 690.70 | 1 597.75 | 969.20 |
| Cash and bank deposits | 2 521.43 | 2 808.97 | 5 035.11 | 2 521.54 | 556.33 |
| Cash and cash equivalents | 2 521.43 | 2 808.97 | 5 035.11 | 2 521.54 | 556.33 |
| Balance sheet total (assets) | 7 818.12 | 10 680.55 | 9 499.34 | 6 310.25 | 2 974.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 650.00 | 1 000.00 | 955.69 | ||
| Other reserves | - 955.69 | ||||
| Retained earnings | 658.19 | - 963.12 | - 228.14 | 1 438.09 | 592.14 |
| Profit of the financial year | 1 028.70 | 1 734.98 | 1 666.23 | 109.75 | - 202.02 |
| Shareholders equity total | 2 186.88 | 3 921.86 | 2 938.09 | 2 047.83 | 890.12 |
| Provisions | 13.95 | 67.96 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 743.37 | 1 001.40 | 1 767.71 | 1 390.41 | 487.35 |
| Current owed to participating | 683.05 | 161.09 | |||
| Current owed to group member | 36.00 | 36.00 | |||
| Short-term deferred tax liabilities | 394.46 | 994.85 | 5.70 | 116.84 | |
| Other non-interest bearing current liabilities | 1 456.82 | 3 266.45 | 2 502.60 | 1 283.86 | 948.32 |
| Accruals and deferred income | 3 395.06 | 2 046.43 | 1 296.09 | 831.45 | 370.47 |
| Current liabilities total | 5 631.24 | 6 744.75 | 6 561.25 | 4 194.46 | 2 084.08 |
| Balance sheet total (liabilities) | 7 818.12 | 10 680.55 | 9 499.34 | 6 310.25 | 2 974.20 |
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.