Alarmselskabet ApS
CVR number: 35049509
Baldersbuen 29 C, Baldersbrønde 2640 Hedehusene
mail@alarmselskabet.dk
tel: 86439100
alarmselskabet.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 437.58 | - 116.33 | - 118.55 | -96.62 | - 214.10 |
| Employee benefit expenses | - 636.89 | - 583.34 | - 436.05 | -2.71 | |
| Total depreciation | - 136.78 | - 136.78 | - 136.78 | - 136.78 | |
| EBIT | -1 074.47 | - 836.45 | - 691.38 | - 236.11 | - 350.88 |
| Other financial income | 0.77 | 0.17 | 0.03 | ||
| Other financial expenses | -12.11 | -30.16 | -40.59 | -58.81 | -39.96 |
| Pre-tax profit | -1 086.58 | - 865.84 | - 731.81 | - 294.89 | - 390.84 |
| Income taxes | 240.02 | 191.78 | 160.62 | 35.28 | 61.49 |
| Net earnings | - 846.55 | - 674.05 | - 571.19 | - 259.60 | - 329.35 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 656.94 | 547.12 | 410.34 | 284.15 | 173.05 |
| Intangible assets total | 656.94 | 547.12 | 410.34 | 284.15 | 173.05 |
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 15.69 | 15.69 | 15.69 | ||
| Long term receivables total | 15.69 | 15.69 | 15.69 | ||
| Finished products/goods | 69.80 | 56.86 | |||
| Inventories total | 69.80 | 56.86 | |||
| Current trade debtors | 1.95 | 24.93 | 29.07 | 31.70 | 31.08 |
| Prepayments and accrued income | 6.50 | 6.50 | |||
| Current other receivables | 44.99 | 27.87 | 27.87 | 0.49 | 0.67 |
| Current deferred tax assets | 240.03 | 417.47 | 453.62 | 488.90 | 550.40 |
| Short term receivables total | 293.47 | 476.77 | 510.56 | 521.09 | 582.14 |
| Cash and bank deposits | 6.15 | 4.30 | 0.72 | 23.81 | 31.53 |
| Cash and cash equivalents | 6.15 | 4.30 | 0.72 | 23.81 | 31.53 |
| Balance sheet total (assets) | 972.25 | 1 043.89 | 937.32 | 898.85 | 843.57 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 365.10 | 365.10 | 365.10 | 535.10 | 535.10 |
| Share premium account | 540.50 | ||||
| Other reserves | 512.41 | 426.75 | 320.06 | 213.38 | |
| Retained earnings | - 811.72 | -1 032.11 | -1 599.48 | -2 063.98 | -2 110.20 |
| Profit of the financial year | - 846.55 | - 674.05 | - 571.19 | - 259.60 | - 329.35 |
| Shareholders equity total | - 240.26 | - 914.31 | -1 485.50 | -1 575.10 | -1 904.45 |
| Provisions | -0.00 | 0.00 | |||
| Capital loans | 1 061.07 | 1 592.37 | 1 797.00 | 1 898.23 | 1 973.73 |
| Non-current liabilities total | 1 061.07 | 1 592.37 | 1 797.00 | 1 898.23 | 1 973.73 |
| Current loans from credit institutions | 10.63 | 2.28 | 0.09 | ||
| Advances received | 20.27 | 20.27 | 22.02 | ||
| Current trade creditors | 24.16 | 134.25 | 292.87 | 162.23 | 88.44 |
| Current owed to group member | 80.00 | ||||
| Other non-interest bearing current liabilities | 116.65 | 229.31 | 312.60 | 73.22 | 183.83 |
| Accruals and deferred income | 240.00 | 480.00 | |||
| Current liabilities total | 151.45 | 365.84 | 625.82 | 575.72 | 774.29 |
| Balance sheet total (liabilities) | 972.25 | 1 043.89 | 937.32 | 898.85 | 843.57 |
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.