DOMUS ARKITEKTER A/S
CVR number: 69300928
Lyngby Hovedgade 27, 2800 Kgs. Lyngby
tel: 45875580
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 425.56 | 16 512.15 | 13 902.76 | 18 707.07 | 23 714.19 |
| Employee benefit expenses | -14 575.56 | -15 803.95 | -13 097.68 | -17 932.79 | -22 715.39 |
| Total depreciation | - 147.95 | -96.87 | - 101.67 | - 118.65 | - 155.79 |
| EBIT | 1 702.05 | 611.33 | 703.41 | 655.63 | 843.01 |
| Other financial income | 0.30 | 0.15 | 15.53 | ||
| Other financial expenses | -5.41 | -18.16 | -30.06 | -29.87 | -32.90 |
| Pre-tax profit | 1 696.64 | 593.47 | 673.50 | 625.76 | 825.64 |
| Income taxes | - 378.90 | - 134.05 | - 151.41 | - 139.88 | - 182.67 |
| Net earnings | 1 317.74 | 459.42 | 522.09 | 485.88 | 642.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 254.46 | 253.83 | 183.54 | 236.31 | 208.24 |
| Tangible assets total | 254.46 | 253.83 | 183.54 | 236.31 | 208.24 |
| Investments total | |||||
| Non-current other receivables | 125.52 | 128.56 | 128.62 | 173.03 | 187.16 |
| Long term receivables total | 125.52 | 128.56 | 128.62 | 173.03 | 187.16 |
| Inventories total | |||||
| Current trade debtors | 7 475.57 | 7 771.23 | 6 266.18 | 5 301.52 | 8 382.41 |
| Prepayments and accrued income | 1 073.49 | 1 459.43 | 936.08 | 548.00 | 505.92 |
| Current other receivables | 2 016.63 | 1 020.85 | 1 298.79 | 2 500.00 | 1 081.56 |
| Current deferred tax assets | 111.84 | 255.78 | 291.60 | 67.16 | 37.83 |
| Short term receivables total | 10 677.53 | 10 507.30 | 8 792.65 | 8 416.68 | 10 007.71 |
| Cash and bank deposits | 2 474.53 | 4 385.63 | 1 377.25 | 4 336.75 | 8 046.10 |
| Cash and cash equivalents | 2 474.53 | 4 385.63 | 1 377.25 | 4 336.75 | 8 046.10 |
| Balance sheet total (assets) | 13 532.04 | 15 275.31 | 10 482.05 | 13 162.76 | 18 449.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 200.00 | 450.00 | 450.00 | 450.00 | 450.00 |
| Retained earnings | 2 039.80 | 2 907.53 | 2 916.95 | 2 989.04 | 3 024.92 |
| Profit of the financial year | 1 317.74 | 459.42 | 522.09 | 485.88 | 642.97 |
| Shareholders equity total | 5 057.53 | 4 316.95 | 4 389.04 | 4 424.92 | 4 617.89 |
| Provisions | 300.00 | 300.00 | 200.00 | 200.00 | 200.00 |
| Non-current liabilities total | |||||
| Advances received | 56.72 | 580.37 | |||
| Current trade creditors | 2 931.01 | 3 264.10 | 2 395.76 | 2 741.94 | 4 341.70 |
| Short-term deferred tax liabilities | 29.52 | 84.87 | |||
| Other non-interest bearing current liabilities | 5 213.98 | 7 394.26 | 3 497.24 | 5 739.19 | 8 624.39 |
| Current liabilities total | 8 174.50 | 10 658.36 | 5 893.00 | 8 537.84 | 13 631.32 |
| Balance sheet total (liabilities) | 13 532.04 | 15 275.31 | 10 482.05 | 13 162.76 | 18 449.21 |
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.