OPTUM COMPUTATIONAL ENGINEERING ApS
CVR number: 35037454
Hejrevej 37, 2400 København NV
jkr@optumce.com
tel: 30116355
www.optumce.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 420.44 | 1 989.07 | 2 797.04 | 3 977.66 | 5 967.11 |
| Employee benefit expenses | -2 277.67 | -1 909.41 | -2 616.02 | -2 872.11 | -4 821.68 |
| Total depreciation | -4.94 | -40.16 | - 110.58 | - 110.58 | - 105.63 |
| EBIT | 137.83 | 39.50 | 70.44 | 994.98 | 1 039.80 |
| Other financial income | 0.29 | 3.91 | |||
| Other financial expenses | -27.01 | -32.16 | -64.04 | -65.81 | -67.76 |
| Pre-tax profit | 110.82 | 7.34 | 6.41 | 929.47 | 975.95 |
| Income taxes | -24.59 | -1.77 | -2.49 | - 181.37 | - 197.29 |
| Net earnings | 86.22 | 5.57 | 3.92 | 748.09 | 778.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 056.32 | 1 021.11 | 915.48 | 809.84 | 704.21 |
| Intangible assets total | 1 056.32 | 1 021.11 | 915.48 | 809.84 | 704.21 |
| Machinery and equipment | 14.83 | 9.89 | 4.94 | ||
| Tangible assets total | 14.83 | 9.89 | 4.94 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 352.85 | 459.05 | 1 310.19 | 1 308.08 | 629.13 |
| Current amounts owed by group member comp. | 371.11 | 0.39 | |||
| Prepayments and accrued income | 35.80 | 122.76 | 346.70 | ||
| Current other receivables | 250.00 | 216.85 | 314.23 | 261.58 | 1 348.10 |
| Current deferred tax assets | 5.66 | ||||
| Short term receivables total | 638.64 | 681.56 | 1 747.18 | 1 940.77 | 2 324.31 |
| Cash and bank deposits | 272.96 | 714.11 | 180.18 | 787.25 | 1 478.44 |
| Cash and cash equivalents | 272.96 | 714.11 | 180.18 | 787.25 | 1 478.44 |
| Balance sheet total (assets) | 1 982.76 | 2 426.66 | 2 847.78 | 3 537.86 | 4 506.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 81.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Other reserves | 200.37 | 193.69 | 173.66 | 631.68 | 549.28 |
| Retained earnings | - 150.72 | -57.82 | -32.21 | - 486.31 | 344.17 |
| Profit of the financial year | 86.22 | 5.57 | 3.92 | 748.09 | 778.66 |
| Shareholders equity total | 216.88 | 222.45 | 226.37 | 974.46 | 1 753.12 |
| Provisions | 232.59 | 226.82 | 202.49 | 178.17 | 154.93 |
| Non-current other liabilities | 36.80 | 112.32 | 112.32 | 112.32 | 112.32 |
| Non-current liabilities total | 36.80 | 112.32 | 112.32 | 112.32 | 112.32 |
| Current loans from credit institutions | 30.81 | ||||
| Advances received | 452.13 | ||||
| Current trade creditors | 30.56 | 42.12 | 124.99 | 74.82 | 532.45 |
| Current owed to participating | 148.23 | 197.02 | 202.93 | ||
| Current owed to group member | 1 050.12 | 1 190.58 | 1 372.51 | 1 431.76 | 387.82 |
| Short-term deferred tax liabilities | 24.66 | 13.20 | 26.82 | 205.70 | 220.53 |
| Other non-interest bearing current liabilities | 366.15 | 619.18 | 634.05 | -1 545.69 | -1 166.76 |
| Accruals and deferred income | 25.00 | ||||
| Current liabilities total | 1 496.49 | 1 865.07 | 2 306.60 | 363.61 | 659.92 |
| Balance sheet total (liabilities) | 1 982.76 | 2 426.66 | 2 847.78 | 1 628.56 | 2 680.29 |
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.