APASSION ApS
CVR number: 30072103
Sct. Knuds Vej 10, 8800 Viborg
info@apassion.dk
tel: 26127853
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 996.45 | 1 433.34 | 1 044.46 | 1 347.80 | 1 670.39 |
| Employee benefit expenses | - 614.77 | - 701.16 | - 698.02 | - 864.87 | - 960.32 |
| Total depreciation | -6.21 | -6.21 | -6.21 | ||
| EBIT | 381.69 | 732.18 | 340.24 | 476.72 | 703.86 |
| Other financial income | 103.50 | 359.70 | 10.48 | 59.71 | |
| Other financial expenses | -26.45 | -31.52 | -68.20 | - 165.43 | -93.14 |
| Pre-tax profit | 355.24 | 804.16 | 631.74 | 321.77 | 670.43 |
| Income taxes | -79.22 | - 179.89 | - 140.59 | -84.26 | - 151.64 |
| Net earnings | 276.01 | 624.27 | 491.15 | 237.51 | 518.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 31.06 | 24.84 | 18.63 | 12.42 | |
| Tangible assets total | 31.06 | 24.84 | 18.63 | 12.42 | |
| Other receivables | 22.13 | 22.13 | 47.13 | ||
| Investments total | 22.13 | 22.13 | 47.13 | ||
| Long term receivables total | |||||
| Finished products/goods | 984.13 | 1 554.33 | 1 972.04 | 1 632.79 | 3 525.92 |
| Advance payments | 51.24 | ||||
| Inventories total | 984.13 | 1 554.33 | 2 023.28 | 1 632.79 | 3 525.92 |
| Current trade debtors | 774.47 | 851.35 | 1 039.77 | 983.33 | 1 612.36 |
| Current amounts owed by group member comp. | 4.42 | ||||
| Prepayments and accrued income | 34.59 | 11.04 | |||
| Current other receivables | 18.42 | 79.25 | 27.71 | 190.95 | 22.16 |
| Short term receivables total | 831.90 | 941.64 | 1 067.47 | 1 174.29 | 1 634.53 |
| Cash and bank deposits | 560.79 | 520.36 | 99.72 | 954.79 | 365.33 |
| Cash and cash equivalents | 560.79 | 520.36 | 99.72 | 954.79 | 365.33 |
| Balance sheet total (assets) | 2 398.93 | 3 069.51 | 3 262.44 | 3 780.50 | 5 538.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 171.63 | 247.65 | 671.92 | 963.07 | 1 000.58 |
| Profit of the financial year | 276.01 | 624.27 | 491.15 | 237.51 | 518.79 |
| Shareholders equity total | 772.65 | 1 196.91 | 1 488.07 | 1 525.58 | 1 844.37 |
| Provisions | 1.91 | 3.94 | 1.61 | 1.21 | 2.73 |
| Non-current owed to group member | 1 440.30 | 1 446.53 | |||
| Non-current deferred tax liabilities | 78.74 | 177.87 | 123.92 | 89.58 | 234.77 |
| Non-current liabilities total | 78.74 | 177.87 | 123.92 | 1 529.88 | 1 681.30 |
| Current loans from credit institutions | 508.65 | 1 249.91 | |||
| Current trade creditors | 144.95 | 113.67 | 80.69 | 216.58 | 65.11 |
| Current owed to participating | 166.92 | 1 034.04 | 52.45 | ||
| Current owed to group member | 181.25 | 391.62 | 193.09 | 215.59 | |
| Short-term deferred tax liabilities | 0.16 | 3.74 | 177.87 | ||
| Other non-interest bearing current liabilities | 1 233.60 | 358.08 | 437.57 | 314.16 | 479.19 |
| Current liabilities total | 1 545.63 | 1 690.78 | 1 648.85 | 723.83 | 2 009.79 |
| Balance sheet total (liabilities) | 2 398.93 | 3 069.51 | 3 262.44 | 3 780.50 | 5 538.19 |
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.