PRIMA REVISION, REGISTRERET REVISIONSANPARTSSELSKAB
CVR number: 21356190
Industrivej 21, 4000 Roskilde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 317.00 | 2 953.00 | 2 911.00 | 3 252.00 | 3 068.70 |
| Employee benefit expenses | -1 210.00 | -1 446.00 | -1 483.00 | -1 492.00 | -1 501.09 |
| Total depreciation | -4.00 | ||||
| EBIT | 1 103.00 | 1 507.00 | 1 428.00 | 1 760.00 | 1 567.62 |
| Other financial income | 1.17 | ||||
| Other financial expenses | -1.00 | -4.00 | -1.00 | -0.01 | |
| Pre-tax profit | 1 103.00 | 1 506.00 | 1 424.00 | 1 759.00 | 1 568.78 |
| Income taxes | - 242.00 | - 331.00 | - 313.00 | - 387.00 | - 345.45 |
| Net earnings | 861.00 | 1 175.00 | 1 111.00 | 1 372.00 | 1 223.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 38.00 | 38.00 | 38.00 | 38.00 | 26.70 |
| Investments total | 38.00 | 38.00 | 38.00 | 38.00 | 26.70 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 182.00 | 447.00 | 84.00 | 70.00 | 66.65 |
| Prepayments and accrued income | 7.00 | 4.00 | 4.00 | 32.00 | 37.24 |
| Current other receivables | 588.00 | 799.00 | 690.00 | 767.00 | 635.30 |
| Short term receivables total | 777.00 | 1 250.00 | 778.00 | 869.00 | 739.19 |
| Cash and bank deposits | 619.00 | 427.00 | 193.00 | 560.00 | 899.84 |
| Cash and cash equivalents | 619.00 | 427.00 | 193.00 | 560.00 | 899.84 |
| Balance sheet total (assets) | 1 434.00 | 1 715.00 | 1 009.00 | 1 467.00 | 1 665.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 450.00 | 800.00 | 486.00 | 723.33 | |
| Retained earnings | - 833.00 | -1 171.00 | - 997.00 | -1 372.00 | -1 223.33 |
| Profit of the financial year | 861.00 | 1 175.00 | 1 111.00 | 1 372.00 | 1 223.33 |
| Shareholders equity total | 603.00 | 929.00 | 239.00 | 611.00 | 848.33 |
| Non-current other liabilities | 8.00 | 9.00 | |||
| Non-current liabilities total | 8.00 | 9.00 | |||
| Current trade creditors | 36.00 | 17.00 | 17.00 | 26.00 | 21.36 |
| Short-term deferred tax liabilities | 239.00 | 181.00 | 259.00 | 323.00 | 272.25 |
| Other non-interest bearing current liabilities | 548.00 | 579.00 | 494.00 | 507.00 | 523.80 |
| Current liabilities total | 823.00 | 777.00 | 770.00 | 856.00 | 817.41 |
| Balance sheet total (liabilities) | 1 434.00 | 1 715.00 | 1 009.00 | 1 467.00 | 1 665.73 |
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.