E-OPINION ApS — Credit Rating and Financial Key Figures
CVR number: 31186951
Søren Frichs Vej 38 A, 8230 Åbyhøj
kl@itheroes.dk
tel: 22145456
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 570.00 | 2 080.00 | 2 809.00 | 1 962.04 | 1 037.86 |
Employee benefit expenses | - 537.31 | - 230.80 | |||
EBIT | 616.00 | 1 049.00 | 1 843.00 | 1 424.74 | 807.06 |
Other financial income | 0.66 | ||||
Other financial expenses | -32.01 | -0.44 | |||
Pre-tax profit | 480.00 | 792.00 | 1 419.00 | 1 392.72 | 807.27 |
Income taxes | - 308.64 | - 178.85 | |||
Net earnings | 480.00 | 792.00 | 1 419.00 | 1 084.09 | 628.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Other receivables | 1 766.00 | 2 532.00 | 2 965.00 | 7.73 | 7.73 |
Investments total | 1 766.00 | 2 532.00 | 2 965.00 | 7.73 | 7.73 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 108.09 | 85.86 | |||
Current amounts owed by group member comp. | 275.92 | ||||
Prepayments and accrued income | 2.10 | 2.10 | |||
Current other receivables | 15.00 | ||||
Short term receivables total | 110.19 | 378.88 | |||
Cash and bank deposits | 1 971.74 | 683.08 | |||
Cash and cash equivalents | 1 971.74 | 683.08 | |||
Balance sheet total (assets) | 1 766.00 | 2 532.00 | 2 965.00 | 2 089.65 | 1 069.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 605.00 | 917.00 | 1 544.00 | 125.00 | 125.00 |
Shares repurchased | 1 224.49 | 488.02 | |||
Retained earnings | - 480.00 | - 792.00 | -1 419.00 | -1 224.49 | - 628.42 |
Profit of the financial year | 480.00 | 792.00 | 1 419.00 | 1 084.09 | 628.42 |
Shareholders equity total | 605.00 | 917.00 | 1 544.00 | 1 209.09 | 613.02 |
Non-current liabilities total | |||||
Current trade creditors | 57.91 | 41.43 | |||
Short-term deferred tax liabilities | 308.64 | 139.25 | |||
Other non-interest bearing current liabilities | 514.02 | 275.99 | |||
Current liabilities total | 880.56 | 456.67 | |||
Balance sheet total (liabilities) | 605.00 | 917.00 | 1 544.00 | 2 089.65 | 1 069.69 |
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.