Din Revisor Varde ApS registreret revisionsselskab — Credit Rating and Financial Key Figures
CVR number: 35407359
Jeppe Skovgaards Vej 40, 6800 Varde
tel: 50503460
www.dinrevisor.net
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 071.48 | 3 476.80 | 3 754.42 | 4 315.76 | 4 784.53 |
| Employee benefit expenses | -1 768.28 | -2 523.54 | -2 656.05 | -3 115.99 | -3 841.04 |
| Total depreciation | -48.62 | -26.81 | -52.34 | -14.76 | -6.15 |
| EBIT | 254.58 | 926.45 | 1 046.03 | 1 185.01 | 937.34 |
| Other financial income | 2.20 | 3.68 | 2.62 | 10.82 | 12.58 |
| Other financial expenses | -9.96 | -8.04 | -6.75 | -4.41 | -17.30 |
| Pre-tax profit | 246.82 | 922.09 | 1 041.89 | 1 191.43 | 932.62 |
| Income taxes | -54.57 | - 203.27 | - 229.62 | - 262.51 | - 214.75 |
| Net earnings | 192.25 | 718.82 | 812.27 | 928.92 | 717.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.66 | 20.91 | 6.15 | ||
| Tangible assets total | 35.66 | 20.91 | 6.15 | ||
| Participating interests | 10.00 | ||||
| Other receivables | 9.10 | 9.10 | 9.10 | 9.10 | 45.00 |
| Investments total | 9.10 | 9.10 | 9.10 | 9.10 | 55.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 493.98 | 702.06 | 760.27 | 659.68 | 919.29 |
| Current amounts owed by group member comp. | 195.03 | 186.55 | 386.84 | 576.60 | |
| Current other receivables | 169.01 | 1 116.51 | 246.00 | 339.00 | 782.00 |
| Short term receivables total | 858.02 | 2 005.13 | 1 393.11 | 1 575.28 | 1 701.29 |
| Cash and bank deposits | 672.28 | 398.39 | 1 095.41 | 1 346.36 | 1 682.37 |
| Cash and cash equivalents | 672.28 | 398.39 | 1 095.41 | 1 346.36 | 1 682.37 |
| Balance sheet total (assets) | 1 539.41 | 2 448.28 | 2 518.53 | 2 936.89 | 3 438.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 190.00 | 700.00 | 800.00 | 900.00 | 700.00 |
| Retained earnings | 168.01 | - 339.74 | - 420.92 | - 508.65 | - 279.73 |
| Profit of the financial year | 192.25 | 718.82 | 812.27 | 928.92 | 717.87 |
| Shareholders equity total | 630.26 | 1 159.08 | 1 271.35 | 1 400.27 | 1 218.14 |
| Provisions | 35.42 | 25.29 | 53.24 | 75.93 | 124.08 |
| Non-current deferred tax liabilities | 37.16 | 213.40 | 201.67 | 239.82 | 166.61 |
| Non-current liabilities total | 37.16 | 213.40 | 201.67 | 239.82 | 166.61 |
| Advances received | 189.30 | 248.75 | |||
| Current trade creditors | 64.61 | 7.97 | 1.21 | 37.62 | 25.23 |
| Current owed to participating | 2.42 | 2.42 | 0.80 | 6.28 | |
| Current owed to group member | 750.53 | ||||
| Other non-interest bearing current liabilities | 743.35 | 951.57 | 828.86 | 987.67 | 905.32 |
| Accruals and deferred income | 26.19 | 88.55 | 161.40 | ||
| Current liabilities total | 836.57 | 1 050.51 | 992.26 | 1 220.87 | 1 929.84 |
| Balance sheet total (liabilities) | 1 539.41 | 2 448.28 | 2 518.53 | 2 936.89 | 3 438.66 |
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.