Guardian Service Group ApS
CVR number: 41030585
Sluseholmen 2, 2450 København SV
Kontakt@Guardiangroup.dk
tel: 47474746
https://guardiangroup.dk/
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 132.97 | 256.64 | 625.84 | 1 447.23 |
| Employee benefit expenses | -49.04 | - 341.71 | - 594.26 | -1 262.37 |
| Total depreciation | -8.68 | -8.68 | -14.47 | -2.89 |
| EBIT | 75.24 | -93.75 | 17.11 | 181.96 |
| Other financial expenses | -0.10 | -0.74 | -4.49 | -0.16 |
| Pre-tax profit | 75.14 | -94.49 | 12.62 | 181.80 |
| Income taxes | -17.03 | 20.24 | -8.69 | -50.70 |
| Net earnings | 58.12 | -74.25 | 3.92 | 131.10 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 26.05 | 17.37 | 2.89 | |
| Tangible assets total | 26.05 | 17.37 | 2.89 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 135.50 | 46.87 | ||
| Current amounts owed by group member comp. | 5.84 | 7.84 | 10.34 | 53.34 |
| Current other receivables | 8.82 | 0.84 | 0.00 | |
| Current deferred tax assets | 20.24 | 19.55 | ||
| Short term receivables total | 14.66 | 28.92 | 165.38 | 100.20 |
| Cash and bank deposits | 94.42 | 54.54 | 19.13 | 296.83 |
| Cash and cash equivalents | 94.42 | 54.54 | 19.13 | 296.83 |
| Balance sheet total (assets) | 135.13 | 100.83 | 187.41 | 397.04 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.00 | |||
| Retained earnings | 54.39 | -16.62 | - 122.79 | |
| Profit of the financial year | 58.12 | -74.25 | 3.92 | 131.10 |
| Shareholders equity total | 98.11 | 20.14 | 27.30 | 158.31 |
| Non-current liabilities total | ||||
| Advances received | 7.40 | |||
| Current trade creditors | 1.69 | |||
| Current owed to participating | 18.30 | 44.63 | 41.48 | 38.59 |
| Short-term deferred tax liabilities | 17.03 | 17.03 | 31.16 | |
| Other non-interest bearing current liabilities | 11.63 | 118.63 | 168.98 | |
| Current liabilities total | 37.01 | 80.68 | 160.10 | 238.73 |
| Balance sheet total (liabilities) | 135.13 | 100.83 | 187.41 | 397.04 |
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.