We do better ApS — Credit Rating and Financial Key Figures
CVR number: 42900338
Virkelyst 21 A, 9400 Nørresundby
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 027.00 | 1 331.09 |
Employee benefit expenses | - 593.72 | - 743.41 |
Total depreciation | -83.81 | |
EBIT | 349.46 | 587.68 |
Other financial income | 0.21 | |
Other financial expenses | -22.52 | -20.39 |
Pre-tax profit | 326.95 | 567.50 |
Income taxes | -73.03 | - 125.54 |
Net earnings | 253.92 | 441.96 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 335.26 | 335.26 |
Tangible assets total | 335.26 | 335.26 |
Other receivables | 77.37 | |
Investments total | 77.37 | |
Long term receivables total | ||
Raw materials and consumables | 34.00 | 140.00 |
Inventories total | 34.00 | 140.00 |
Current trade debtors | 633.14 | |
Current amounts owed by group member comp. | 46.82 | 132.53 |
Short term receivables total | 679.96 | 132.53 |
Cash and bank deposits | 227.58 | 826.16 |
Cash and cash equivalents | 227.58 | 826.16 |
Balance sheet total (assets) | 1 276.80 | 1 511.32 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Shares repurchased | 50.00 | 440.00 |
Retained earnings | -50.00 | - 236.08 |
Profit of the financial year | 253.92 | 441.96 |
Shareholders equity total | 293.92 | 685.87 |
Provisions | 4.61 | 4.61 |
Non-current loans from credit institutions | 313.46 | |
Non-current liabilities total | 313.46 | |
Current loans from credit institutions | 96.16 | |
Current trade creditors | 90.67 | 20.00 |
Current owed to participating | 52.01 | 53.43 |
Short-term deferred tax liabilities | 136.84 | 125.54 |
Other non-interest bearing current liabilities | 385.30 | 525.70 |
Current liabilities total | 664.82 | 820.83 |
Balance sheet total (liabilities) | 1 276.80 | 1 511.32 |
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.