DIEGOS ApS
CVR number: 28668228
Fabritius Alle 16, 2930 Klampenborg
larsbo@blarke.dk
tel: 88190949
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 45.73 | 3.53 | 23.40 | 132.22 | 112.11 |
| Total depreciation | -2.96 | -8.04 | -8.04 | -6.63 | |
| EBIT | 42.77 | -4.52 | 15.36 | 125.59 | 112.11 |
| Other financial income | 0.77 | 0.77 | 0.78 | 4.65 | 8.80 |
| Other financial expenses | -0.90 | -0.42 | -0.55 | -0.54 | -0.00 |
| Pre-tax profit | 42.64 | -4.17 | 15.59 | 129.70 | 120.91 |
| Income taxes | -28.10 | ||||
| Net earnings | 42.64 | -4.17 | 15.59 | 101.59 | 120.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.72 | 14.68 | 6.63 | ||
| Tangible assets total | 22.72 | 14.68 | 6.63 | ||
| Investments total | |||||
| Non-curr. owed by group member comp. | 156.20 | 156.98 | 135.16 | ||
| Long term receivables total | 156.20 | 156.98 | 135.16 | ||
| Inventories total | |||||
| Current trade debtors | 165.00 | ||||
| Current amounts owed by group member comp. | 154.65 | 155.43 | |||
| Prepayments and accrued income | 0.84 | ||||
| Current other receivables | 36.47 | 27.78 | 31.64 | 27.78 | 27.78 |
| Short term receivables total | 191.12 | 183.20 | 32.49 | 27.78 | 192.78 |
| Cash and bank deposits | 138.72 | 53.21 | 87.14 | 232.14 | 160.09 |
| Cash and cash equivalents | 138.72 | 53.21 | 87.14 | 232.14 | 160.09 |
| Balance sheet total (assets) | 352.56 | 251.08 | 282.47 | 416.90 | 488.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | -34.25 | 8.39 | 4.22 | 19.81 | 121.40 |
| Profit of the financial year | 42.64 | -4.17 | 15.59 | 101.59 | 120.91 |
| Shareholders equity total | 308.39 | 204.22 | 219.81 | 321.40 | 442.32 |
| Non-current liabilities total | |||||
| Current trade creditors | 30.42 | 41.56 | 55.17 | 43.47 | 20.30 |
| Short-term deferred tax liabilities | 28.10 | ||||
| Other non-interest bearing current liabilities | 13.75 | 5.30 | 7.49 | 23.93 | 25.40 |
| Current liabilities total | 44.17 | 46.86 | 62.66 | 95.50 | 45.71 |
| Balance sheet total (liabilities) | 352.56 | 251.08 | 282.47 | 416.90 | 488.03 |
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.