COMPLETE ApS
CVR number: 20381906
Karlslunde Parkvej 14, 2690 Karlslunde
jytte@fagerlund.dk
tel: 29905552
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -37.00 | -41.00 | -36.00 | -29.00 | -40.77 |
| EBIT | -37.00 | -41.00 | -36.00 | -29.00 | -40.77 |
| Other financial income | 990.00 | 645.00 | 448.00 | 714.00 | 331.08 |
| Other financial expenses | - 451.00 | -72.00 | -26.00 | -1 274.00 | - 196.03 |
| Pre-tax profit | 502.00 | 532.00 | 386.00 | - 589.00 | 94.28 |
| Income taxes | - 117.00 | - 118.00 | -86.00 | 129.00 | -22.13 |
| Net earnings | 385.00 | 414.00 | 300.00 | - 460.00 | 72.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 107.00 | 12.00 | |||
| Current deferred tax assets | 150.00 | 109.82 | |||
| Short term receivables total | 107.00 | 150.00 | 121.82 | ||
| Other current investments | 1 003.00 | 2 294.00 | 2 598.00 | 683.00 | 1 645.28 |
| Cash and bank deposits | 1 599.00 | 128.00 | 151.00 | 1 356.00 | 215.43 |
| Cash and cash equivalents | 2 602.00 | 2 422.00 | 2 749.00 | 2 039.00 | 1 860.71 |
| Balance sheet total (assets) | 2 602.00 | 2 529.00 | 2 749.00 | 2 189.00 | 1 982.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 500.00 | 113.00 | 114.00 | 118.00 | 61.00 |
| Retained earnings | 1 474.00 | 1 746.00 | 2 046.00 | 2 228.00 | 1 707.16 |
| Profit of the financial year | 385.00 | 414.00 | 300.00 | - 460.00 | 72.15 |
| Shareholders equity total | 2 485.00 | 2 399.00 | 2 586.00 | 2 012.00 | 1 966.32 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 13.00 | 16.00 | 11.00 | 13.75 |
| Current owed to participating | 1.00 | 82.00 | 166.00 | 2.46 | |
| Short-term deferred tax liabilities | 103.00 | 117.00 | 65.00 | ||
| Current liabilities total | 117.00 | 130.00 | 163.00 | 177.00 | 16.21 |
| Balance sheet total (liabilities) | 2 602.00 | 2 529.00 | 2 749.00 | 2 189.00 | 1 982.53 |
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.