METZE ERHVERVSPSYKOLOGER A/S
CVR number: 15005041
Flakvej 14, 8240 Risskov
tel: 86174745
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 413.13 | 95.03 | 114.92 | 314.91 | -18.72 |
| Employee benefit expenses | - 543.23 | - 744.24 | - 432.59 | -92.26 | -0.54 |
| Total depreciation | -0.46 | -5.52 | -5.52 | -5.06 | |
| EBIT | - 130.56 | - 654.73 | - 323.19 | 217.59 | -19.27 |
| Other financial income | 0.37 | ||||
| Other financial expenses | -0.44 | -0.38 | -7.68 | -9.92 | -2.75 |
| Pre-tax profit | - 131.00 | - 655.11 | - 330.87 | 207.67 | -21.64 |
| Income taxes | - 269.92 | ||||
| Net earnings | - 400.92 | - 655.11 | - 330.87 | 207.67 | -21.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.09 | 10.58 | 5.06 | ||
| Tangible assets total | 16.09 | 10.58 | 5.06 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 1.93 | ||||
| Current other receivables | 7.22 | 5.44 | 2.50 | 4.28 | |
| Short term receivables total | 9.14 | 5.44 | 2.50 | 4.28 | |
| Cash and bank deposits | 866.69 | 161.85 | 141.82 | 99.15 | 0.19 |
| Cash and cash equivalents | 866.69 | 161.85 | 141.82 | 99.15 | 0.19 |
| Balance sheet total (assets) | 882.79 | 181.57 | 152.32 | 101.65 | 4.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 657.54 | 256.62 | - 398.49 | - 729.36 | - 521.69 |
| Profit of the financial year | - 400.92 | - 655.11 | - 330.87 | 207.67 | -21.64 |
| Shareholders equity total | 756.62 | 101.51 | - 229.36 | -21.70 | -43.33 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 9.43 | 1.51 | 2.11 | 0.29 | |
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Other non-interest bearing current liabilities | 104.24 | 66.05 | 367.07 | 110.56 | 35.30 |
| Current liabilities total | 126.17 | 80.06 | 381.68 | 123.34 | 47.80 |
| Balance sheet total (liabilities) | 882.79 | 181.57 | 152.32 | 101.65 | 4.47 |
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.