AGREEMENT CONSULTING ApS
CVR number: 35841830
Bygmestervej 10, 2400 København NV
jas@agreement.dk
tel: 77348113
www.agreement.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 440.69 | 3 211.12 | 6 132.44 | 5 344.19 | 3 939.38 |
| Employee benefit expenses | -2 368.62 | -3 093.54 | -4 024.54 | -4 414.38 | -3 119.53 |
| Total depreciation | -6.62 | -6.62 | -12.23 | -39.57 | -96.79 |
| EBIT | 65.45 | 110.96 | 2 095.67 | 890.24 | 723.07 |
| Other financial income | 0.20 | 11.28 | 8.21 | 0.10 | |
| Other financial expenses | -3.46 | -10.18 | -11.88 | -41.15 | -4.22 |
| Pre-tax profit | 62.19 | 112.06 | 2 092.00 | 849.19 | 718.85 |
| Income taxes | -35.52 | -33.59 | - 469.14 | - 202.22 | - 165.56 |
| Net earnings | 26.67 | 78.46 | 1 622.86 | 646.97 | 553.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 200.00 | 160.00 | |||
| Intangible assets total | 200.00 | 160.00 | |||
| Machinery and equipment | 26.50 | 19.87 | 35.69 | 196.12 | 106.67 |
| Tangible assets total | 26.50 | 19.87 | 35.69 | 196.12 | 106.67 |
| Other receivables | 1.16 | 1.16 | 1.16 | 85.96 | 146.12 |
| Investments total | 1.16 | 1.16 | 1.16 | 85.96 | 146.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 030.00 | 1 461.91 | 2 095.42 | 2 627.08 | 1 922.50 |
| Current amounts owed by group member comp. | 28.22 | 16.65 | 16.65 | 97.18 | 144.46 |
| Prepayments and accrued income | 9.20 | ||||
| Current other receivables | 63.75 | 889.03 | 2 205.56 | 1 792.37 | 2 238.10 |
| Short term receivables total | 1 121.97 | 2 376.80 | 4 317.63 | 4 516.62 | 4 305.05 |
| Cash and bank deposits | 210.12 | 172.34 | |||
| Cash and cash equivalents | 210.12 | 172.34 | |||
| Balance sheet total (assets) | 1 149.62 | 2 397.83 | 4 564.60 | 5 171.04 | 4 717.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 340.00 | 800.00 | |||
| Retained earnings | 11.37 | 38.04 | 116.50 | 1 399.36 | 1 128.52 |
| Profit of the financial year | 26.67 | 78.46 | 1 622.86 | 646.97 | 553.30 |
| Shareholders equity total | 88.04 | 166.50 | 1 789.36 | 2 436.32 | 2 531.82 |
| Provisions | 0.00 | 469.14 | 468.20 | 604.28 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 73.17 | 168.95 | 84.62 | ||
| Current trade creditors | 159.10 | 344.65 | 360.73 | 1 232.33 | 652.23 |
| Current owed to participating | 52.66 | 294.57 | 294.57 | 293.52 | 239.94 |
| Current owed to group member | 7.57 | ||||
| Short-term deferred tax liabilities | 35.52 | 33.59 | 203.17 | 29.47 | |
| Other non-interest bearing current liabilities | 741.13 | 1 389.57 | 1 650.81 | 537.49 | 567.91 |
| Current liabilities total | 1 061.59 | 2 231.33 | 2 306.10 | 2 266.52 | 1 581.74 |
| Balance sheet total (liabilities) | 1 149.62 | 2 397.83 | 4 564.60 | 5 171.04 | 4 717.84 |
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.