CAPTURE, REGISTRERET REVISIONSANPARTSSELSKAB
CVR number: 28126131
Vesterbyvej 13, 2820 Gentofte
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 576.00 | 354.00 | 543.00 | 728.00 | 442.48 |
| Employee benefit expenses | - 422.00 | - 474.00 | - 647.00 | - 461.00 | - 624.67 |
| Total depreciation | -28.00 | ||||
| EBIT | 182.00 | - 120.00 | - 104.00 | 267.00 | - 182.19 |
| Other financial income | 90.00 | 144.00 | 455.00 | -49.00 | 576.39 |
| Other financial expenses | -73.00 | -16.00 | -62.00 | -43.00 | -52.22 |
| Reduction non-current investment assets | -18.00 | ||||
| Income from other inv. held as non-curr. assets | -70.00 | ||||
| Net income from associates (fin.) | - 172.00 | -20.15 | |||
| Pre-tax profit | 111.00 | 8.00 | 289.00 | 3.00 | 321.84 |
| Income taxes | -18.00 | -2.00 | -64.00 | -39.00 | -80.82 |
| Net earnings | 93.00 | 6.00 | 225.00 | -36.00 | 241.02 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 186.00 | 61.00 | 45.00 | ||
| Inventories total | 186.00 | 61.00 | 45.00 | ||
| Current trade debtors | 528.00 | 135.00 | 273.00 | 252.00 | 451.63 |
| Current amounts owed by group member comp. | 62.00 | 24.68 | |||
| Current other receivables | 2.00 | 4.00 | 4.00 | 4.00 | |
| Current deferred tax assets | 17.00 | 51.00 | 36.00 | 19.00 | 20.16 |
| Short term receivables total | 547.00 | 190.00 | 313.00 | 337.00 | 496.47 |
| Other current investments | 1 926.00 | 1 786.00 | 2 295.00 | 2 512.00 | 695.61 |
| Cash and bank deposits | 3 116.00 | 2 888.00 | 2 902.00 | 2 819.00 | 4 798.03 |
| Cash and cash equivalents | 5 042.00 | 4 674.00 | 5 197.00 | 5 331.00 | 5 493.64 |
| Balance sheet total (assets) | 5 589.00 | 5 050.00 | 5 571.00 | 5 713.00 | 5 990.11 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 110.00 | 110.00 | 110.00 | 117.80 |
| Retained earnings | 4 235.00 | 4 217.00 | 4 113.00 | 4 229.00 | 4 074.77 |
| Profit of the financial year | 93.00 | 6.00 | 225.00 | -36.00 | 241.02 |
| Shareholders equity total | 4 553.00 | 4 458.00 | 4 573.00 | 4 428.00 | 4 558.58 |
| Non-current deferred tax liabilities | 42.00 | 15.84 | |||
| Non-current liabilities total | 42.00 | 15.84 | |||
| Current trade creditors | 7.00 | 32.00 | 12.00 | 17.39 | |
| Short-term deferred tax liabilities | 70.00 | ||||
| Other non-interest bearing current liabilities | 1 029.00 | 560.00 | 956.00 | 1 203.00 | 1 398.30 |
| Current liabilities total | 1 036.00 | 592.00 | 956.00 | 1 285.00 | 1 415.69 |
| Balance sheet total (liabilities) | 5 589.00 | 5 050.00 | 5 571.00 | 5 713.00 | 5 990.11 |
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.