KONTRAFRAME ApS
CVR number: 29828962
Østerbrogade 95, 2100 København Ø
th@kontraframe.dk
tel: 21919294
www.kontraframe.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 088.46 | 1 103.26 | 1 316.81 | 1 084.91 | 925.36 |
| Employee benefit expenses | - 971.03 | -1 035.78 | -1 074.55 | - 741.07 | - 739.20 |
| Total depreciation | -19.70 | -9.77 | -8.75 | -4.37 | |
| EBIT | 97.73 | 57.71 | 233.51 | 343.84 | 181.79 |
| Other financial income | 2.32 | 0.87 | |||
| Other financial expenses | -1.90 | -3.86 | -5.56 | -8.70 | -3.51 |
| Pre-tax profit | 95.84 | 53.85 | 227.95 | 337.45 | 179.15 |
| Income taxes | -21.93 | -13.30 | -53.23 | -78.15 | -42.07 |
| Net earnings | 73.91 | 40.55 | 174.72 | 259.30 | 137.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.52 | 8.75 | 28.83 | ||
| Tangible assets total | 18.52 | 8.75 | 28.83 | ||
| Other receivables | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Investments total | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 497.25 | 421.35 | 149.04 | 210.34 | 337.28 |
| Current amounts owed by group member comp. | 5.01 | 13.69 | 9.26 | 22.98 | |
| Prepayments and accrued income | 4.41 | 4.50 | |||
| Current other receivables | 12.56 | 36.30 | 6.50 | ||
| Current deferred tax assets | 7.56 | 6.80 | 6.54 | 4.91 | 2.82 |
| Short term receivables total | 521.79 | 433.16 | 205.58 | 224.51 | 374.07 |
| Cash and bank deposits | 334.03 | 695.03 | 939.94 | 624.75 | 566.77 |
| Cash and cash equivalents | 334.03 | 695.03 | 939.94 | 624.75 | 566.77 |
| Balance sheet total (assets) | 883.34 | 1 145.94 | 1 154.52 | 858.26 | 978.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 65.00 | 200.00 | 150.00 | 150.00 | |
| Retained earnings | -22.34 | 51.57 | - 107.88 | -83.16 | 26.14 |
| Profit of the financial year | 73.91 | 40.55 | 174.72 | 259.30 | 137.08 |
| Shareholders equity total | 242.57 | 218.12 | 392.84 | 452.14 | 439.22 |
| Non-current liabilities total | |||||
| Advances received | 171.97 | 29.60 | 81.48 | ||
| Current trade creditors | 69.46 | 96.99 | 107.98 | 26.39 | 27.13 |
| Current owed to participating | 14.91 | 14.69 | 13.93 | 13.72 | 10.53 |
| Current owed to group member | 51.06 | 112.81 | 60.68 | 146.75 | 175.94 |
| Short-term deferred tax liabilities | 16.98 | 12.54 | 52.98 | 76.52 | 39.98 |
| Other non-interest bearing current liabilities | 316.39 | 661.19 | 526.12 | 142.75 | 204.39 |
| Current liabilities total | 640.77 | 927.82 | 761.68 | 406.13 | 539.45 |
| Balance sheet total (liabilities) | 883.34 | 1 145.94 | 1 154.52 | 858.26 | 978.67 |
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.