Mark Hinchely - Dit udviklingshus ApS
CVR number: 39323966
Hindbærvangen 69, Smørumnedre 2765 Smørum
mark@hinchely.com
tel: 21910512
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 30.44 | 19.07 | 48.17 | 15.36 | 19.16 |
| Employee benefit expenses | -28.03 | -33.91 | |||
| EBIT | 30.44 | 19.07 | 48.17 | -12.67 | -14.75 |
| Other financial income | 0.12 | ||||
| Other financial expenses | -0.17 | -0.59 | -1.61 | -0.15 | |
| Exchange rate differences | -9.59 | ||||
| Pre-tax profit | 30.44 | 18.90 | 47.57 | -14.28 | -24.38 |
| Income taxes | -1.83 | -4.19 | -10.58 | ||
| Net earnings | 28.61 | 14.71 | 37.00 | -14.28 | -24.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.78 | 12.01 | 8.75 | 6.50 | |
| Current other receivables | 2.34 | 16.46 | |||
| Current deferred tax assets | 2.00 | ||||
| Short term receivables total | 8.78 | 14.35 | 8.75 | 22.96 | 2.00 |
| Cash and bank deposits | 36.20 | 37.31 | 100.29 | 26.18 | 22.07 |
| Cash and cash equivalents | 36.20 | 37.31 | 100.29 | 26.18 | 22.07 |
| Balance sheet total (assets) | 44.98 | 51.66 | 109.05 | 49.14 | 24.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 27.35 | ||||
| Other reserves | 7.15 | ||||
| Retained earnings | -29.30 | -24.36 | -37.00 | -14.28 | |
| Profit of the financial year | 28.61 | 14.71 | 37.00 | -14.28 | -24.38 |
| Shareholders equity total | 6.46 | 30.35 | 67.35 | 25.72 | 1.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 4.38 | 4.38 | 8.17 | 2.96 |
| Current owed to participating | 34.11 | 12.57 | 16.27 | 13.84 | 11.86 |
| Short-term deferred tax liabilities | 1.91 | 4.36 | 10.58 | ||
| Other non-interest bearing current liabilities | 10.48 | 1.41 | 7.90 | ||
| Current liabilities total | 38.52 | 21.31 | 41.70 | 23.41 | 22.72 |
| Balance sheet total (liabilities) | 44.98 | 51.66 | 109.05 | 49.14 | 24.07 |
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.