GRAFIKOGDESIGN.COM ApS
CVR number: 35634479
Damgårdsvej 24, 8260 Viby J
henrihenri.1974@gmail.com
tel: 26241406
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 243.71 | 231.17 | 223.18 | 154.88 | 152.30 |
| Employee benefit expenses | - 225.19 | - 184.70 | - 247.37 | - 274.61 | - 108.51 |
| Total depreciation | -6.29 | -6.86 | -6.86 | -0.57 | |
| EBIT | 18.52 | 40.18 | -31.05 | - 126.59 | 43.21 |
| Other financial income | 0.00 | 0.01 | 0.07 | ||
| Other financial expenses | -0.39 | -1.55 | -1.45 | -0.23 | |
| Pre-tax profit | 18.52 | 39.79 | -32.60 | - 128.03 | 43.05 |
| Income taxes | -5.04 | -9.86 | 6.03 | 28.00 | -10.00 |
| Net earnings | 13.48 | 29.93 | -26.57 | - 100.03 | 33.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 14.30 | 7.44 | 0.57 | ||
| Tangible assets total | 14.30 | 7.44 | 0.57 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 55.81 | 9.47 | 41.37 | 17.42 | 7.79 |
| Current deferred tax assets | 0.25 | 8.00 | 36.01 | 26.07 | |
| Short term receivables total | 55.81 | 9.72 | 49.37 | 53.43 | 33.86 |
| Cash and bank deposits | 205.84 | 309.33 | 217.70 | 90.46 | 155.10 |
| Cash and cash equivalents | 205.84 | 309.33 | 217.70 | 90.46 | 155.10 |
| Balance sheet total (assets) | 261.66 | 333.35 | 274.51 | 144.46 | 188.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 139.43 | 152.91 | 182.84 | 156.27 | 56.24 |
| Profit of the financial year | 13.48 | 29.93 | -26.57 | - 100.03 | 33.05 |
| Shareholders equity total | 202.91 | 232.84 | 206.27 | 106.24 | 139.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.27 | 6.48 | 4.92 | 4.79 | 4.78 |
| Current owed to participating | 9.39 | ||||
| Short-term deferred tax liabilities | 8.32 | ||||
| Other non-interest bearing current liabilities | 53.48 | 85.71 | 53.94 | 33.43 | 44.88 |
| Current liabilities total | 58.75 | 100.51 | 68.25 | 38.22 | 49.67 |
| Balance sheet total (liabilities) | 261.66 | 333.35 | 274.51 | 144.46 | 188.96 |
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.