TEAM REVISION REGISTRERET REVISIONSANPARTSSELSKAB
CVR number: 29423989
Ryvangs Allé 18, 2100 København Ø
info@teamrevision.dk
tel: 33150777
www.teamrevision.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 068.00 | 1 468.00 | 1 519.00 | 1 517.00 | 1 457.85 |
| Employee benefit expenses | - 684.00 | - 968.00 | -1 002.00 | -1 066.00 | -1 008.19 |
| EBIT | 384.00 | 500.00 | 517.00 | 451.00 | 449.66 |
| Other financial income | 2.00 | ||||
| Other financial expenses | -14.00 | -13.00 | -8.00 | -15.00 | -69.29 |
| Pre-tax profit | 372.00 | 487.00 | 509.00 | 436.00 | 380.37 |
| Income taxes | -82.00 | - 108.00 | - 112.00 | -96.00 | -94.77 |
| Net earnings | 290.00 | 379.00 | 397.00 | 340.00 | 285.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 336.00 | 171.00 | 89.00 | 190.00 | 181.81 |
| Current amounts owed by group member comp. | 438.00 | 1 407.00 | 1 439.00 | 1 020.00 | 747.60 |
| Current other receivables | 271.00 | 21.00 | 140.00 | 15.00 | 37.44 |
| Short term receivables total | 1 045.00 | 1 599.00 | 1 668.00 | 1 225.00 | 966.85 |
| Cash and bank deposits | 4.00 | 12.00 | |||
| Cash and cash equivalents | 4.00 | 12.00 | |||
| Balance sheet total (assets) | 1 049.00 | 1 611.00 | 1 668.00 | 1 225.00 | 966.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 290.00 | 380.00 | 400.00 | 335.00 | 290.00 |
| Retained earnings | - 287.00 | - 376.00 | - 397.00 | - 335.00 | - 285.12 |
| Profit of the financial year | 290.00 | 379.00 | 397.00 | 340.00 | 285.60 |
| Shareholders equity total | 418.00 | 508.00 | 525.00 | 465.00 | 415.47 |
| Non-current deferred tax liabilities | 82.00 | 108.00 | 112.00 | 96.00 | 94.77 |
| Non-current liabilities total | 82.00 | 108.00 | 112.00 | 96.00 | 94.77 |
| Current loans from credit institutions | 166.00 | 199.00 | 137.24 | ||
| Current trade creditors | 233.00 | 21.00 | 25.00 | 10.00 | |
| Other non-interest bearing current liabilities | 316.00 | 974.00 | 840.00 | 455.00 | 319.37 |
| Current liabilities total | 549.00 | 995.00 | 1 031.00 | 664.00 | 456.60 |
| Balance sheet total (liabilities) | 1 049.00 | 1 611.00 | 1 668.00 | 1 225.00 | 966.85 |
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.