Inflow Media Denmark A/S
CVR number: 40713034
Store Kongensgade 14, 1264 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 632.64 | 8 333.11 | 8 009.01 | 7 266.96 | 7 076.06 |
| Employee benefit expenses | -7 064.97 | -7 050.94 | -6 690.39 | -6 436.99 | -7 851.81 |
| Total depreciation | - 579.62 | ||||
| EBIT | 2 988.06 | 1 282.17 | 1 318.62 | 829.96 | - 775.75 |
| Other financial income | 24.74 | ||||
| Other financial expenses | -2.96 | -44.15 | -60.20 | -50.73 | -13.64 |
| Pre-tax profit | 2 985.10 | 1 238.02 | 1 258.42 | 779.23 | - 764.66 |
| Income taxes | - 657.76 | - 281.34 | - 276.90 | - 176.86 | 164.30 |
| Net earnings | 2 327.34 | 956.68 | 981.52 | 602.38 | - 600.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 447.50 | ||||
| Intangible assets total | 447.50 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 145.61 | 59.82 | 188.24 | 266.90 | 218.83 |
| Current amounts owed by group member comp. | 35.84 | 305.61 | |||
| Prepayments and accrued income | 3.32 | 1.48 | 16.85 | 18.56 | 23.85 |
| Current other receivables | 134.02 | 237.10 | 154.10 | 3.50 | |
| Current deferred tax assets | 284.30 | ||||
| Short term receivables total | 3 148.93 | 195.32 | 478.03 | 745.17 | 530.47 |
| Cash and bank deposits | 3 435.30 | 7 682.24 | 6 458.03 | 6 097.64 | 5 915.58 |
| Cash and cash equivalents | 3 435.30 | 7 682.24 | 6 458.03 | 6 097.64 | 5 915.58 |
| Balance sheet total (assets) | 6 584.23 | 7 877.56 | 6 936.06 | 6 842.81 | 6 893.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | 2 327.34 | 3 284.02 | 4 265.55 | 4 867.92 | |
| Profit of the financial year | 2 327.34 | 956.68 | 981.52 | 602.38 | - 600.36 |
| Shareholders equity total | 2 727.34 | 3 684.02 | 4 665.55 | 5 267.92 | 4 667.57 |
| Non-current deferred tax liabilities | 241.42 | 1 106.28 | 600.68 | ||
| Non-current liabilities total | 241.42 | 1 106.28 | 600.68 | ||
| Advances received | 456.18 | 61.80 | |||
| Current trade creditors | 308.09 | 156.69 | 124.62 | 133.60 | 113.04 |
| Current owed to participating | 1 012.12 | ||||
| Short-term deferred tax liabilities | 785.27 | 52.84 | 186.90 | 64.86 | |
| Other non-interest bearing current liabilities | 2 522.11 | 1 865.62 | 1 358.31 | 920.25 | 2 051.15 |
| Current liabilities total | 3 615.47 | 3 087.26 | 1 669.84 | 1 574.89 | 2 225.99 |
| Balance sheet total (liabilities) | 6 584.23 | 7 877.56 | 6 936.06 | 6 842.81 | 6 893.56 |
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.