Forlaget Memoris ApS — Credit Rating and Financial Key Figures
CVR number: 41490276
Odinsgade 10, 2200 København N
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 916.37 | 912.47 | 1 831.74 |
Employee benefit expenses | - 655.43 | - 465.72 | - 615.21 |
EBIT | 1 260.94 | 446.75 | 1 216.53 |
Other financial income | 34.66 | 19.06 | |
Other financial expenses | -4.17 | -3.20 | -10.69 |
Pre-tax profit | 1 256.77 | 478.21 | 1 224.90 |
Income taxes | - 277.65 | - 110.34 | - 271.62 |
Net earnings | 979.13 | 367.87 | 953.28 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Semifinished products | 319.18 | ||
Finished products/goods | 296.43 | 265.09 | 473.30 |
Inventories total | 296.43 | 265.09 | 792.48 |
Current trade debtors | 661.55 | 630.32 | 999.31 |
Current amounts owed by group member comp. | 1 550.67 | 794.50 | 433.54 |
Current other receivables | 144.62 | 8.73 | 201.31 |
Short term receivables total | 2 356.83 | 1 433.56 | 1 634.15 |
Cash and bank deposits | 141.79 | 122.82 | 296.84 |
Cash and cash equivalents | 141.79 | 122.82 | 296.84 |
Balance sheet total (assets) | 2 795.05 | 1 821.46 | 2 723.47 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 750.00 | 300.00 | 700.00 |
Retained earnings | - 750.00 | -70.87 | - 403.00 |
Profit of the financial year | 979.13 | 367.87 | 953.28 |
Shareholders equity total | 1 019.13 | 637.00 | 1 290.28 |
Non-current liabilities total | |||
Current trade creditors | 824.71 | 682.46 | 458.07 |
Short-term deferred tax liabilities | 277.65 | 110.34 | 188.62 |
Other non-interest bearing current liabilities | 673.57 | 391.67 | 786.50 |
Current liabilities total | 1 775.92 | 1 184.47 | 1 433.19 |
Balance sheet total (liabilities) | 2 795.05 | 1 821.46 | 2 723.47 |
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.