ARKITEKT LISE JUEL ApS
CVR number: 33773129
Nordre Strandvej 320, 3100 Hornbæk
lj@lisejuel.dk
tel: 27285397
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 495.29 | 706.76 | 433.58 | 325.44 | 701.06 |
| Employee benefit expenses | - 323.63 | - 523.25 | - 405.25 | - 296.69 | - 364.48 |
| EBIT | 171.66 | 183.51 | 28.32 | 28.75 | 336.58 |
| Other financial expenses | -1.66 | -3.07 | -3.91 | -2.79 | -3.39 |
| Pre-tax profit | 170.00 | 180.44 | 24.41 | 25.95 | 333.20 |
| Income taxes | -39.34 | -43.49 | -6.07 | -7.02 | -74.47 |
| Net earnings | 130.66 | 136.94 | 18.34 | 18.93 | 258.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 140.78 | 56.25 | |||
| Prepayments and accrued income | 26.25 | 26.25 | |||
| Current other receivables | 20.00 | 20.00 | 35.05 | 57.65 | 25.21 |
| Current deferred tax assets | 1.93 | ||||
| Short term receivables total | 160.78 | 76.25 | 63.23 | 57.65 | 51.46 |
| Cash and bank deposits | 178.18 | 453.33 | 252.44 | 274.15 | 575.68 |
| Cash and cash equivalents | 178.18 | 453.33 | 252.44 | 274.15 | 575.68 |
| Balance sheet total (assets) | 338.96 | 529.58 | 315.67 | 331.80 | 627.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 90.00 | 56.50 | 120.00 | 50.00 | 250.00 |
| Retained earnings | -68.50 | 5.66 | 22.61 | -9.05 | - 240.12 |
| Profit of the financial year | 130.66 | 136.94 | 18.34 | 18.93 | 258.73 |
| Shareholders equity total | 232.16 | 279.10 | 240.95 | 139.89 | 348.61 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 13.00 | 13.00 | 13.00 | 28.63 |
| Current owed to group member | 39.07 | 31.77 | |||
| Short-term deferred tax liabilities | 33.34 | 35.40 | 7.02 | 74.47 | |
| Other non-interest bearing current liabilities | 60.46 | 202.08 | 61.72 | 132.83 | 143.67 |
| Current liabilities total | 106.80 | 250.48 | 74.72 | 191.91 | 278.53 |
| Balance sheet total (liabilities) | 338.96 | 529.58 | 315.67 | 331.80 | 627.14 |
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.