E ApS
CVR number: 29318964
Bornholmsvej 10, 7400 Herning
up@e-potempa.dk
tel: 97210555
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 249.96 | 2 993.09 | 2 987.02 | 3 788.39 | 2 899.41 |
| Employee benefit expenses | -2 117.52 | -2 615.48 | -2 435.00 | -2 696.76 | -2 628.48 |
| Total depreciation | -18.04 | -13.04 | |||
| EBIT | 114.41 | 364.57 | 552.02 | 1 091.63 | 270.93 |
| Other financial income | 12.98 | 9.62 | 10.19 | 20.43 | 35.37 |
| Other financial expenses | -35.94 | -47.62 | -43.33 | - 148.02 | -11.77 |
| Net income from associates (fin.) | 374.83 | 383.12 | 379.09 | 396.41 | 245.30 |
| Pre-tax profit | 466.28 | 709.69 | 897.97 | 1 360.44 | 539.84 |
| Income taxes | -45.91 | -73.18 | - 114.75 | - 171.86 | -66.62 |
| Net earnings | 420.37 | 636.51 | 783.22 | 1 188.57 | 473.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 13.04 | ||||
| Tangible assets total | 13.04 | ||||
| Holdings in group member companies | 324.00 | 324.00 | 324.00 | 324.00 | 324.00 |
| Other receivables | 35.46 | 35.46 | 35.46 | 35.46 | 35.46 |
| Investments total | 359.46 | 359.46 | 359.46 | 359.46 | 359.46 |
| Long term receivables total | |||||
| Finished products/goods | 516.29 | 164.68 | 95.66 | 88.16 | 147.90 |
| Inventories total | 516.29 | 164.68 | 95.66 | 88.16 | 147.90 |
| Current trade debtors | 3 898.76 | 4 163.52 | 3 316.83 | 3 189.43 | 3 636.93 |
| Current amounts owed by group member comp. | 2 040.26 | 2 960.42 | 2 232.51 | 2 263.72 | 576.06 |
| Prepayments and accrued income | 48.10 | 39.06 | |||
| Current other receivables | 387.94 | 236.69 | 1 500.00 | 300.00 | 200.00 |
| Current deferred tax assets | 7.53 | 42.65 | 37.79 | 79.07 | 26.72 |
| Short term receivables total | 6 382.59 | 7 442.35 | 7 087.12 | 5 832.22 | 4 439.72 |
| Cash and bank deposits | 622.72 | 1 443.78 | 780.93 | 2 179.71 | 2 036.31 |
| Cash and cash equivalents | 622.72 | 1 443.78 | 780.93 | 2 179.71 | 2 036.31 |
| Balance sheet total (assets) | 7 894.10 | 9 410.27 | 8 323.18 | 8 459.55 | 6 983.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 1 400.00 | 783.00 | 1 188.00 | 473.00 | |
| Retained earnings | 5 108.34 | 4 128.70 | 3 982.22 | 3 577.43 | 4 293.01 |
| Profit of the financial year | 420.37 | 636.51 | 783.22 | 1 188.57 | 473.22 |
| Shareholders equity total | 5 778.71 | 6 415.22 | 5 798.43 | 6 204.01 | 5 489.23 |
| Non-current other liabilities | 10.50 | 137.08 | 139.13 | 130.54 | |
| Non-current liabilities total | 10.50 | 137.08 | 139.13 | 130.54 | |
| Current trade creditors | 1 505.56 | 2 055.52 | 1 705.03 | 1 518.54 | 691.87 |
| Current owed to participating | 1.08 | ||||
| Short-term deferred tax liabilities | 25.61 | 123.11 | 218.20 | 323.03 | 227.42 |
| Other non-interest bearing current liabilities | 573.73 | 679.34 | 462.38 | 283.44 | 573.79 |
| Current liabilities total | 2 104.89 | 2 857.97 | 2 385.61 | 2 125.01 | 1 494.16 |
| Balance sheet total (liabilities) | 7 894.10 | 9 410.27 | 8 323.18 | 8 459.55 | 6 983.39 |
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.