CM-Consulting ApS
CVR number: 39709015
Hjerting Strandvej 100, Hjerting 6710 Esbjerg V
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 149.04 | 331.92 | 506.51 | 391.97 | 458.97 |
| Employee benefit expenses | -50.28 | -52.02 | - 128.21 | -68.34 | -55.86 |
| Total depreciation | -20.00 | -20.00 | -20.00 | -20.00 | |
| EBIT | 78.76 | 259.90 | 358.30 | 303.63 | 403.11 |
| Other financial income | 12.93 | 58.64 | 52.99 | 6.84 | 51.49 |
| Other financial expenses | -3.73 | -15.91 | -10.30 | -10.35 | -4.06 |
| Pre-tax profit | 87.96 | 302.63 | 400.99 | 300.11 | 450.54 |
| Income taxes | -3.88 | -70.84 | -89.92 | - 181.39 | - 104.85 |
| Net earnings | 84.08 | 231.79 | 311.07 | 118.72 | 345.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 60.00 | 40.00 | 20.00 | ||
| Intangible assets total | 60.00 | 40.00 | 20.00 | ||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 148.98 | 208.20 | 65.48 | 370.70 | |
| Current other receivables | 1 150.00 | 1 448.81 | 1 420.84 | 1 464.21 | 1 498.73 |
| Current deferred tax assets | 2.50 | ||||
| Short term receivables total | 1 152.50 | 1 597.79 | 1 629.04 | 1 529.70 | 1 869.42 |
| Other current investments | 99.99 | 107.37 | 113.83 | 116.42 | |
| Cash and bank deposits | 704.85 | 561.01 | 880.97 | 1 063.53 | 1 010.15 |
| Cash and cash equivalents | 704.85 | 661.00 | 988.33 | 1 177.37 | 1 126.58 |
| Balance sheet total (assets) | 1 917.35 | 2 298.78 | 2 637.38 | 2 707.06 | 2 996.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Retained earnings | 1 708.62 | 1 792.70 | 2 024.49 | 2 217.77 | 2 214.49 |
| Profit of the financial year | 84.08 | 231.79 | 311.07 | 118.72 | 345.69 |
| Shareholders equity total | 1 842.70 | 2 074.49 | 2 385.57 | 2 504.29 | 2 732.18 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 15.00 | 32.00 | 64.00 |
| Current owed to participating | 13.84 | 13.84 | 13.84 | 13.84 | 13.84 |
| Short-term deferred tax liabilities | 6.38 | 67.94 | 71.56 | ||
| Other non-interest bearing current liabilities | 44.43 | 200.45 | 222.97 | 89.00 | 114.42 |
| Current liabilities total | 74.65 | 224.29 | 251.81 | 202.77 | 263.82 |
| Balance sheet total (liabilities) | 1 917.35 | 2 298.78 | 2 637.38 | 2 707.06 | 2 996.00 |
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.