Karsten Purup ApS — Credit Rating and Financial Key Figures
CVR number: 39518368
N.F.S. Grundtvigs Vej 8, 8800 Viborg
Karsten@purup.com
tel: 60380539
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 330.00 | 351.00 | 678.00 | 555.00 | 571.70 |
| Employee benefit expenses | - 283.00 | - 273.00 | - 365.00 | - 344.00 | - 364.54 |
| EBIT | 47.00 | 78.00 | 313.00 | 211.00 | 207.16 |
| Other financial income | 1.00 | 2.00 | 0.10 | ||
| Other financial expenses | -1.00 | -3.00 | -3.00 | -1.00 | -0.53 |
| Pre-tax profit | 46.00 | 75.00 | 311.00 | 212.00 | 206.73 |
| Income taxes | -10.00 | -17.00 | -69.00 | -47.00 | -45.80 |
| Net earnings | 36.00 | 58.00 | 242.00 | 165.00 | 160.93 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 26.00 | 80.00 | |||
| Prepayments and accrued income | 7.00 | 7.00 | 10.00 | 11.00 | 11.58 |
| Current other receivables | 15.00 | 18.00 | |||
| Short term receivables total | 33.00 | 7.00 | 105.00 | 29.00 | 11.58 |
| Cash and bank deposits | 178.00 | 215.00 | 314.00 | 428.00 | 504.08 |
| Cash and cash equivalents | 178.00 | 215.00 | 314.00 | 428.00 | 504.08 |
| Balance sheet total (assets) | 211.00 | 222.00 | 419.00 | 457.00 | 515.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 38.00 | 58.00 | 114.00 | 118.00 | 122.00 |
| Retained earnings | -35.00 | -57.00 | - 113.00 | 10.00 | 53.85 |
| Profit of the financial year | 36.00 | 58.00 | 242.00 | 165.00 | 160.93 |
| Shareholders equity total | 79.00 | 99.00 | 283.00 | 333.00 | 376.77 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.25 |
| Current owed to participating | 8.00 | 18.00 | 1.00 | 13.00 | |
| Short-term deferred tax liabilities | 48.00 | 8.00 | 62.00 | 36.00 | 23.80 |
| Other non-interest bearing current liabilities | 70.00 | 91.00 | 67.00 | 82.00 | 95.84 |
| Current liabilities total | 132.00 | 123.00 | 136.00 | 124.00 | 138.89 |
| Balance sheet total (liabilities) | 211.00 | 222.00 | 419.00 | 457.00 | 515.66 |
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.