Abacus Råd & Regnskab ApS
CVR number: 35866736
Sæbyholmsvej 55, 2500 Valby
connie@abacusregnskab.dk
tel: 60145845
www.abacusregnskab.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 179.53 | 2 016.76 | 1 832.64 | 3 176.73 | 3 488.22 |
| Employee benefit expenses | -2 099.41 | -1 844.21 | -1 067.97 | -2 119.78 | -3 028.14 |
| Other operating expenses | -57.78 | ||||
| Total depreciation | -9.87 | -59.70 | - 100.95 | -35.92 | -93.35 |
| EBIT | 70.25 | 112.84 | 605.95 | 1 021.03 | 366.74 |
| Other financial income | 0.35 | 0.35 | 0.20 | ||
| Other financial expenses | -15.32 | -12.38 | -18.33 | -34.03 | -33.92 |
| Pre-tax profit | 55.28 | 100.81 | 587.62 | 987.00 | 333.02 |
| Income taxes | -23.50 | -29.22 | - 123.44 | - 230.71 | -75.65 |
| Net earnings | 31.79 | 71.59 | 464.18 | 756.29 | 257.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.80 | 594.10 | 14.40 | 409.20 | 315.86 |
| Tangible assets total | 28.80 | 594.10 | 14.40 | 409.20 | 315.86 |
| Other receivables | 162.00 | 162.00 | 162.00 | 162.00 | 255.74 |
| Investments total | 162.00 | 162.00 | 162.00 | 162.00 | 255.74 |
| Non-curr. owed by group member comp. | 1 536.75 | 1 406.76 | 1 285.45 | ||
| Long term receivables total | 1 536.75 | 1 406.76 | 1 285.45 | ||
| Inventories total | |||||
| Current trade debtors | 301.34 | 233.00 | 336.69 | 533.61 | 660.61 |
| Current amounts owed by group member comp. | 476.05 | 88.24 | 217.73 | 681.83 | |
| Prepayments and accrued income | 17.00 | 17.00 | 9.52 | 20.95 | 47.72 |
| Current other receivables | 470.74 | 0.01 | 155.00 | 54.67 | 37.50 |
| Current deferred tax assets | 11.03 | 3.62 | |||
| Short term receivables total | 800.11 | 729.67 | 589.45 | 826.95 | 1 427.66 |
| Cash and bank deposits | 12.27 | 333.78 | 124.43 | 217.44 | 19.18 |
| Cash and cash equivalents | 12.27 | 333.78 | 124.43 | 217.44 | 19.18 |
| Balance sheet total (assets) | 1 003.18 | 1 819.55 | 2 427.03 | 3 022.36 | 3 303.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 500.00 | |||
| Retained earnings | 81.39 | 113.17 | 84.77 | 48.95 | 805.24 |
| Profit of the financial year | 31.79 | 71.59 | 464.18 | 756.29 | 257.38 |
| Shareholders equity total | 163.17 | 234.77 | 698.95 | 1 355.24 | 1 112.62 |
| Provisions | 21.81 | 3.17 | 18.96 | 13.14 | |
| Non-current loans from credit institutions | 393.85 | 287.80 | 250.89 | ||
| Non-current liabilities total | 393.85 | 287.80 | 250.89 | ||
| Current loans from credit institutions | 253.51 | 19.19 | 91.60 | 85.43 | 170.67 |
| Current trade creditors | 90.09 | 40.16 | 94.70 | 71.41 | 107.42 |
| Short-term deferred tax liabilities | 13.11 | 148.19 | 224.37 | 85.05 | |
| Other non-interest bearing current liabilities | 483.31 | 1 109.79 | 1 390.43 | 979.15 | 1 564.10 |
| Current liabilities total | 840.01 | 1 169.13 | 1 724.91 | 1 360.36 | 1 927.24 |
| Balance sheet total (liabilities) | 1 003.18 | 1 819.55 | 2 427.03 | 3 022.36 | 3 303.88 |
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.