Ichimas&Co ApS
CVR number: 38796682
Strandvejen 329, 2930 Klampenborg
fabian.ichimas@gmail.com
tel: 52795627
http://ichimas.co
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 173.54 | 801.05 | 424.29 | 580.40 | 472.40 |
| Employee benefit expenses | - 645.69 | - 600.34 | - 368.86 | - 614.91 | - 569.55 |
| EBIT | 527.85 | 200.72 | 55.43 | -34.50 | -97.16 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -8.21 | -1.76 | -2.76 | -0.97 | |
| Pre-tax profit | 519.64 | 198.96 | 52.67 | -35.47 | -97.07 |
| Income taxes | - 117.26 | -44.15 | -12.78 | 6.04 | 20.41 |
| Net earnings | 402.38 | 154.81 | 39.89 | -29.43 | -76.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 184.92 | 197.24 | 53.22 | 251.21 | 87.91 |
| Current amounts owed by group member comp. | 510.00 | 673.85 | 667.70 | 704.91 | 769.22 |
| Current other receivables | 8.00 | ||||
| Current deferred tax assets | 6.04 | 26.45 | |||
| Short term receivables total | 702.92 | 871.09 | 720.92 | 962.16 | 883.57 |
| Cash and bank deposits | 602.60 | 626.90 | 456.91 | 290.49 | 283.56 |
| Cash and cash equivalents | 602.60 | 626.90 | 456.91 | 290.49 | 283.56 |
| Balance sheet total (assets) | 1 305.52 | 1 497.99 | 1 177.83 | 1 252.65 | 1 167.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 583.52 | 885.90 | 1 040.71 | 1 080.60 | 1 051.16 |
| Profit of the financial year | 402.38 | 154.81 | 39.89 | -29.43 | -76.66 |
| Shareholders equity total | 1 025.90 | 1 180.71 | 1 120.60 | 1 091.16 | 1 014.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 10.00 | 10.00 | 10.00 | 11.50 |
| Current owed to participating | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Short-term deferred tax liabilities | 117.26 | 44.15 | 12.78 | ||
| Other non-interest bearing current liabilities | 146.36 | 262.13 | 33.45 | 150.49 | 140.12 |
| Current liabilities total | 279.62 | 317.28 | 57.23 | 161.49 | 152.62 |
| Balance sheet total (liabilities) | 1 305.52 | 1 497.99 | 1 177.83 | 1 252.65 | 1 167.13 |
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.