DECISCO ApS
CVR number: 21502588
Sølyst Strandpark 27, 2990 Nivå
jk@decisco.com
tel: 40334240
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 196.69 | 392.93 | 131.53 | - 165.07 | - 113.90 |
| Employee benefit expenses | - 430.37 | - 426.63 | - 428.55 | - 428.94 | - 430.74 |
| EBIT | 766.32 | -33.70 | - 297.01 | - 594.01 | - 544.64 |
| Other financial income | 95.72 | 306.33 | 293.46 | 336.02 | 648.78 |
| Other financial expenses | - 300.22 | -23.91 | - 162.78 | -16.46 | -10.02 |
| Pre-tax profit | 561.82 | 248.72 | - 166.33 | - 274.46 | 94.12 |
| Income taxes | - 123.58 | -54.72 | -2.51 | -0.09 | -4.65 |
| Net earnings | 438.24 | 194.00 | - 168.84 | - 274.54 | 89.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 180.46 | ||||
| Current amounts owed by group member comp. | 252.67 | 388.84 | 595.37 | ||
| Current other receivables | 9.95 | 4.98 | 3.96 | 10.98 | |
| Current deferred tax assets | 13.41 | 10.06 | 7.54 | 87.17 | 11.17 |
| Short term receivables total | 456.49 | 403.87 | 606.87 | 98.14 | 11.17 |
| Other current investments | 830.99 | 1 116.20 | 955.67 | 1 279.10 | 2 423.21 |
| Cash and bank deposits | 2 831.39 | 2 315.36 | 1 877.11 | 1 195.85 | 96.10 |
| Cash and cash equivalents | 3 662.38 | 3 431.57 | 2 832.79 | 2 474.95 | 2 519.31 |
| Balance sheet total (assets) | 4 118.87 | 3 835.44 | 3 439.66 | 2 573.09 | 2 530.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 520.00 | 520.00 | 520.00 | 520.00 | 520.00 |
| Shares repurchased | 200.00 | 58.90 | |||
| Retained earnings | 2 614.43 | 3 052.68 | 2 854.86 | 2 108.97 | 1 834.42 |
| Profit of the financial year | 438.24 | 194.00 | - 168.84 | - 274.54 | 89.47 |
| Shareholders equity total | 3 572.67 | 3 766.67 | 3 406.02 | 2 413.32 | 2 443.89 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 45.10 | 0.10 | |||
| Current trade creditors | 39.97 | 11.70 | 9.70 | 15.00 | 10.92 |
| Other non-interest bearing current liabilities | 26.26 | 21.86 | 23.94 | 144.77 | 75.66 |
| Accruals and deferred income | 434.86 | 35.11 | |||
| Current liabilities total | 546.19 | 68.77 | 33.64 | 159.77 | 86.58 |
| Balance sheet total (liabilities) | 4 118.87 | 3 835.44 | 3 439.66 | 2 573.09 | 2 530.47 |
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.