SKOLEJOBS.DK ApS
CVR number: 33868790
Buskelundtoften 113, 8600 Silkeborg
jf@skolejobs.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 667.70 | 682.81 | 770.48 | 760.55 | 746.72 |
| Employee benefit expenses | - 693.32 | - 444.79 | - 551.28 | - 671.83 | - 694.84 |
| Total depreciation | -64.93 | -39.03 | -47.55 | -47.55 | -47.55 |
| EBIT | -90.55 | 198.99 | 171.65 | 41.17 | 4.33 |
| Other financial income | 1.24 | 1.44 | 1.70 | 28.56 | 82.13 |
| Other financial expenses | -0.84 | -11.13 | -15.22 | - 143.30 | -27.88 |
| Pre-tax profit | -90.14 | 189.30 | 158.14 | -73.56 | 58.58 |
| Income taxes | 19.62 | -41.65 | -34.79 | 15.19 | -13.07 |
| Net earnings | -70.52 | 147.65 | 123.35 | -58.38 | 45.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.93 | 197.14 | 149.59 | 102.04 | 54.50 |
| Tangible assets total | 7.93 | 197.14 | 149.59 | 102.04 | 54.50 |
| Investments total | |||||
| Non-current loans receivable | 254.08 | 295.21 | |||
| Long term receivables total | 254.08 | 295.21 | |||
| Inventories total | |||||
| Current trade debtors | 75.59 | 55.00 | 57.92 | 52.40 | 49.27 |
| Current amounts owed by group member comp. | 33.80 | 39.50 | 47.11 | 54.63 | 63.06 |
| Prepayments and accrued income | 5.49 | ||||
| Current other receivables | 28.35 | 29.87 | 30.37 | 30.37 | 30.37 |
| Current deferred tax assets | 134.17 | 92.52 | 57.73 | 73.28 | 59.84 |
| Short term receivables total | 277.40 | 216.89 | 193.13 | 210.67 | 202.55 |
| Cash and bank deposits | 409.66 | 590.44 | 754.50 | 384.38 | 422.47 |
| Cash and cash equivalents | 409.66 | 590.44 | 754.50 | 384.38 | 422.47 |
| Balance sheet total (assets) | 694.98 | 1 004.46 | 1 097.22 | 951.16 | 974.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 413.64 | - 484.16 | - 336.50 | - 213.16 | - 271.53 |
| Profit of the financial year | -70.52 | 147.65 | 123.35 | -58.38 | 45.51 |
| Shareholders equity total | - 404.16 | - 256.50 | - 133.16 | - 191.53 | - 146.02 |
| Non-current loans from credit institutions | 105.65 | 75.76 | 38.74 | 1.81 | |
| Non-current liabilities total | 105.65 | 75.76 | 38.74 | 1.81 | |
| Current loans from credit institutions | 41.40 | 41.40 | 41.40 | 41.40 | |
| Advances received | 868.12 | 860.23 | 911.88 | 892.78 | 878.63 |
| Current trade creditors | 14.49 | 14.15 | 12.00 | 12.00 | 12.00 |
| Current owed to participating | 3.81 | 3.57 | 1.07 | 1.07 | 1.23 |
| Other non-interest bearing current liabilities | 212.72 | 235.97 | 188.27 | 156.71 | 185.68 |
| Current liabilities total | 1 099.14 | 1 155.31 | 1 154.62 | 1 103.95 | 1 118.94 |
| Balance sheet total (liabilities) | 694.98 | 1 004.46 | 1 097.22 | 951.16 | 974.73 |
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.