Annemad ApS
CVR number: 26624452
Elme Allé 1, 8230 Åbyhøj
mail@annemad.net
tel: 20954051
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 899.40 | 1 616.64 | 1 790.23 | 1 277.91 | 1 496.55 |
| Employee benefit expenses | - 613.54 | - 642.51 | -1 183.88 | -1 226.62 | -1 314.04 |
| EBIT | 1 285.86 | 974.12 | 606.35 | 51.29 | 182.51 |
| Other financial income | 24.41 | ||||
| Other financial expenses | -5.70 | -20.91 | -25.14 | -25.48 | -8.38 |
| Pre-tax profit | 1 280.15 | 953.21 | 581.21 | 25.81 | 198.54 |
| Income taxes | - 251.81 | - 218.33 | - 132.84 | -11.44 | -47.23 |
| Net earnings | 1 028.34 | 734.88 | 448.38 | 14.37 | 151.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 929.60 | 1 018.99 | 740.00 | 495.04 | 472.00 |
| Prepayments and accrued income | 5.96 | 6.15 | 6.32 | ||
| Current other receivables | 5.00 | 74.73 | 43.69 | 169.84 | |
| Current deferred tax assets | 37.16 | 96.56 | 52.77 | ||
| Short term receivables total | 934.60 | 1 093.72 | 826.82 | 597.75 | 700.93 |
| Cash and bank deposits | 814.95 | 1 366.73 | 1 738.01 | 2 124.38 | 1 862.14 |
| Cash and cash equivalents | 814.95 | 1 366.73 | 1 738.01 | 2 124.38 | 1 862.14 |
| Balance sheet total (assets) | 1 749.55 | 2 460.45 | 2 564.83 | 2 722.12 | 2 563.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | |
| Retained earnings | 66.21 | 1 038.06 | 1 715.74 | 2 105.22 | 2 058.59 |
| Profit of the financial year | 1 028.34 | 734.88 | 448.38 | 14.37 | 151.31 |
| Shareholders equity total | 1 219.56 | 1 954.44 | 2 346.32 | 2 303.49 | 2 395.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.80 | 23.00 | 23.00 | 23.00 | 18.00 |
| Current owed to group member | 21.14 | ||||
| Short-term deferred tax liabilities | 251.81 | 218.33 | |||
| Other non-interest bearing current liabilities | 239.24 | 264.68 | 195.51 | 395.63 | 149.18 |
| Current liabilities total | 529.99 | 506.01 | 218.51 | 418.63 | 167.18 |
| Balance sheet total (liabilities) | 1 749.55 | 2 460.45 | 2 564.83 | 2 722.12 | 2 563.07 |
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.