Gehalt ApS — Credit Rating and Financial Key Figures
CVR number: 38712632
Vognmandsmarken 42, 2100 København Ø
morten@gehalt.dk
tel: 41174217
www.gehalt.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 429.50 | ||||
| External services | - 231.26 | ||||
| Gross profit | 198.24 | 354.07 | 280.05 | -20.74 | 25.04 |
| Employee benefit expenses | -85.73 | - 272.58 | -89.08 | ||
| EBIT | 112.51 | 81.49 | 190.97 | -20.74 | 25.04 |
| Other financial expenses | -0.15 | -0.41 | -2.09 | -1.71 | |
| Pre-tax profit | 112.36 | 81.08 | 188.88 | -22.45 | 25.04 |
| Income taxes | -26.15 | -19.43 | -41.55 | 4.14 | |
| Net earnings | 86.21 | 61.65 | 147.33 | -22.45 | 29.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 0.60 | 0.60 | 0.60 | 0.60 | |
| Investments total | 0.60 | 0.60 | 0.60 | 0.60 | |
| Non-current loans receivable | 0.60 | ||||
| Long term receivables total | 0.60 | ||||
| Inventories total | |||||
| Current trade debtors | 1.65 | 48.84 | 38.62 | 6.86 | 2.91 |
| Short term receivables total | 1.65 | 48.84 | 38.62 | 6.86 | 2.91 |
| Cash and bank deposits | 348.81 | 397.46 | 232.45 | 219.67 | 217.97 |
| Cash and cash equivalents | 348.81 | 397.46 | 232.45 | 219.67 | 217.97 |
| Balance sheet total (assets) | 351.05 | 446.90 | 271.66 | 227.13 | 221.48 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 86.00 | 200.00 | |||
| Retained earnings | 63.10 | -50.69 | 10.96 | 158.29 | 135.84 |
| Profit of the financial year | 86.21 | 61.65 | 147.33 | -22.45 | 29.18 |
| Shareholders equity total | 285.31 | 260.96 | 208.29 | 185.84 | 215.02 |
| Non-current other liabilities | 21.31 | ||||
| Non-current liabilities total | 21.31 | ||||
| Short-term deferred tax liabilities | 21.31 | 17.39 | 41.55 | 5.82 | |
| Other non-interest bearing current liabilities | 23.11 | 168.55 | 21.82 | 41.29 | 0.64 |
| Current liabilities total | 44.43 | 185.94 | 63.38 | 41.29 | 6.46 |
| Balance sheet total (liabilities) | 351.05 | 446.90 | 271.66 | 227.13 | 221.48 |
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.