IN-SITE A/S
CVR number: 33878699
Vandtårnsvej 100 C, 2860 Søborg
info@in-site.tv
tel: 53389999
www.in-site.tv
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 613.51 | 3 122.51 | 3 310.64 | 3 166.82 | 2 308.92 |
| Employee benefit expenses | -3 636.54 | -3 070.20 | -2 726.37 | -3 082.55 | -3 065.19 |
| Total depreciation | -42.97 | -43.94 | - 206.11 | - 278.31 | - 221.88 |
| EBIT | 1 933.99 | 8.38 | 378.16 | - 194.04 | - 978.15 |
| Other financial income | 1.08 | 1.75 | 41.54 | 33.78 | 111.97 |
| Other financial expenses | -27.63 | - 188.53 | -30.88 | -23.66 | -13.59 |
| Reduction non-current investment assets | -25.44 | ||||
| Pre-tax profit | 1 907.45 | - 178.40 | 388.81 | - 183.91 | - 905.21 |
| Income taxes | - 425.81 | 24.85 | -86.75 | 43.21 | 193.26 |
| Net earnings | 1 481.64 | - 153.55 | 302.06 | - 140.70 | - 711.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 100.88 | 185.48 | 537.22 | 262.29 | 229.09 |
| Tangible assets total | 100.88 | 185.48 | 537.22 | 262.29 | 229.09 |
| Holdings in group member companies | 25.44 | 25.44 | 25.44 | 25.44 | |
| Other receivables | 51.24 | 51.23 | 51.24 | 51.24 | 51.24 |
| Investments total | 76.67 | 76.67 | 76.67 | 76.67 | 51.24 |
| Long term receivables total | |||||
| Raw materials and consumables | 1 123.05 | 1 341.32 | 1 258.16 | ||
| Finished products/goods | 1 543.58 | 1 064.06 | |||
| Advance payments | 2 375.78 | 442.62 | |||
| Inventories total | 3 919.36 | 1 506.68 | 1 123.05 | 1 341.32 | 1 258.16 |
| Current trade debtors | 1 692.91 | 986.18 | 677.24 | 3 258.70 | 2 002.03 |
| Current amounts owed by group member comp. | 1 324.89 | 1 195.99 | 535.26 | 1 010.28 | 938.26 |
| Prepayments and accrued income | 448.86 | 27.43 | 57.98 | 2 284.11 | 3 277.96 |
| Current other receivables | 617.32 | 53.55 | 51.55 | 115.12 | 124.90 |
| Current deferred tax assets | 1.68 | 26.53 | 9.00 | 42.00 | 240.86 |
| Short term receivables total | 4 085.65 | 2 289.67 | 1 331.02 | 6 710.21 | 6 584.00 |
| Cash and bank deposits | 414.19 | 567.43 | 706.49 | 741.48 | 96.64 |
| Cash and cash equivalents | 414.19 | 567.43 | 706.49 | 741.48 | 96.64 |
| Balance sheet total (assets) | 8 596.76 | 4 625.93 | 3 774.45 | 9 131.98 | 8 219.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 525.00 | 525.00 | 525.00 | 525.00 | 525.00 |
| Shares repurchased | 300.00 | 225.00 | |||
| Retained earnings | 66.60 | 1 548.24 | 1 169.69 | 1 471.75 | 1 331.05 |
| Profit of the financial year | 1 481.64 | - 153.55 | 302.06 | - 140.70 | - 711.94 |
| Shareholders equity total | 2 373.24 | 1 919.69 | 2 221.75 | 1 856.05 | 1 144.11 |
| Provisions | 0.00 | 1.21 | 5.60 | ||
| Non-current other liabilities | 60.60 | 165.51 | 165.51 | ||
| Non-current deferred tax liabilities | 40.72 | 40.48 | |||
| Non-current liabilities total | 60.60 | 165.51 | 165.51 | 40.72 | 40.48 |
| Current loans from credit institutions | 1.36 | ||||
| Current trade creditors | 4 460.22 | 1 352.14 | 931.77 | 3 537.70 | 2 686.43 |
| Short-term deferred tax liabilities | 413.44 | 0.04 | |||
| Other non-interest bearing current liabilities | 1 287.88 | 1 188.56 | 454.21 | 1 049.62 | 774.09 |
| Accruals and deferred income | 2 647.89 | 3 568.42 | |||
| Current liabilities total | 6 162.92 | 2 540.74 | 1 385.98 | 7 235.21 | 7 028.93 |
| Balance sheet total (liabilities) | 8 596.76 | 4 625.93 | 3 774.45 | 9 131.98 | 8 219.12 |
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.