GENIADS ApS
CVR number: 35139990
Møgelhøj 8, 8520 Lystrup
Jesper@geniads.com
tel: 22552299
www.geniads.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 662.61 | 8 294.07 | 6 725.12 | 7 320.17 | 8 013.03 |
| Employee benefit expenses | -5 864.90 | -6 514.86 | -6 755.94 | -6 120.22 | -6 729.99 |
| Total depreciation | -3.93 | -51.50 | -54.89 | -60.12 | |
| EBIT | 1 797.71 | 1 775.28 | -82.31 | 1 145.07 | 1 222.92 |
| Other financial income | 3.41 | 0.80 | 0.20 | 0.79 | |
| Other financial expenses | -21.94 | -55.67 | -78.53 | -25.34 | -24.60 |
| Pre-tax profit | 1 779.18 | 1 720.41 | - 160.64 | 1 120.52 | 1 198.32 |
| Income taxes | - 392.69 | - 421.61 | 70.77 | - 246.43 | - 265.76 |
| Net earnings | 1 386.49 | 1 298.80 | -89.87 | 874.08 | 932.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 174.99 | 211.80 | 161.28 | 137.56 | |
| Tangible assets total | 174.99 | 211.80 | 161.28 | 137.56 | |
| Investments total | |||||
| Non-current other receivables | 258.78 | 99.76 | 99.76 | ||
| Long term receivables total | 258.78 | 99.76 | 99.76 | ||
| Inventories total | |||||
| Current trade debtors | 445.63 | 583.29 | 1 527.06 | 654.78 | 368.84 |
| Current amounts owed by group member comp. | 749.68 | 1 132.77 | 1 264.48 | ||
| Current owed by particip. interest comp. | 767.50 | ||||
| Prepayments and accrued income | 4.78 | 57.85 | 58.40 | ||
| Current other receivables | 2.35 | ||||
| Current deferred tax assets | 28.68 | ||||
| Short term receivables total | 1 197.66 | 1 350.79 | 1 560.52 | 1 845.40 | 1 691.73 |
| Cash and bank deposits | 4 298.78 | 5 730.55 | 1 619.67 | 3 088.58 | 3 171.82 |
| Cash and cash equivalents | 4 298.78 | 5 730.55 | 1 619.67 | 3 088.58 | 3 171.82 |
| Balance sheet total (assets) | 5 496.44 | 7 515.11 | 3 491.75 | 5 195.03 | 5 001.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | 900.00 | 1 400.00 | 1 200.00 | |
| Retained earnings | 94.40 | 580.89 | 1 879.69 | 389.82 | 63.90 |
| Profit of the financial year | 1 386.49 | 1 298.80 | -89.87 | 874.08 | 932.56 |
| Shareholders equity total | 2 060.89 | 2 859.69 | 1 869.82 | 2 743.90 | 2 276.47 |
| Provisions | 8.98 | 9.88 | 7.95 | 3.61 | |
| Non-current liabilities total | |||||
| Current trade creditors | 475.65 | 455.31 | 494.70 | 718.90 | 842.27 |
| Current owed to group member | 21.50 | ||||
| Short-term deferred tax liabilities | 330.28 | 327.44 | 219.69 | 270.10 | |
| Other non-interest bearing current liabilities | 2 629.62 | 3 863.70 | 1 117.34 | 1 504.58 | 1 587.17 |
| Current liabilities total | 3 435.55 | 4 646.45 | 1 612.04 | 2 443.18 | 2 721.04 |
| Balance sheet total (liabilities) | 5 496.44 | 7 515.11 | 3 491.75 | 5 195.03 | 5 001.11 |
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.