GOD SMAG ApS
CVR number: 33779224
Tuborg Boulevard 2, 2900 Hellerup
info@god-smag.dk
www.god-smag.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 156.11 | 6 431.28 | 6 087.18 | 10 515.03 | 12 609.45 |
| Employee benefit expenses | -6 576.94 | -5 389.09 | -4 176.57 | -7 493.29 | -10 052.36 |
| Total depreciation | -36.45 | -39.16 | -32.77 | -66.44 | -93.68 |
| EBIT | 542.72 | 1 003.03 | 1 877.85 | 2 955.30 | 2 463.40 |
| Other financial income | 0.30 | 0.32 | 1.47 | 5.24 | 0.92 |
| Other financial expenses | -8.16 | -16.68 | -22.37 | -16.59 | -5.11 |
| Pre-tax profit | 534.87 | 986.67 | 1 856.95 | 2 943.95 | 2 459.22 |
| Income taxes | - 135.02 | - 221.14 | - 411.16 | - 641.13 | - 572.52 |
| Net earnings | 399.85 | 765.52 | 1 445.79 | 2 302.82 | 1 886.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 89.94 | 50.78 | 18.01 | 359.05 | 265.37 |
| Tangible assets total | 89.94 | 50.78 | 18.01 | 359.05 | 265.37 |
| Other receivables | 207.36 | 207.75 | 219.35 | 241.93 | |
| Investments total | 207.36 | 207.75 | 219.35 | 241.93 | |
| Non-current other receivables | 206.00 | ||||
| Long term receivables total | 206.00 | ||||
| Raw materials and consumables | 64.94 | 105.82 | 206.45 | 154.48 | |
| Finished products/goods | 80.97 | ||||
| Inventories total | 80.97 | 64.94 | 105.82 | 206.45 | 154.48 |
| Current trade debtors | 1 970.43 | 640.36 | 1 121.58 | 1 841.98 | 2 120.79 |
| Current other receivables | 29.20 | 491.80 | 118.89 | 83.65 | 397.11 |
| Current deferred tax assets | 246.71 | 44.91 | 47.10 | ||
| Short term receivables total | 2 246.34 | 1 177.07 | 1 287.57 | 1 925.63 | 2 517.90 |
| Cash and bank deposits | 245.79 | 2 239.49 | 2 579.34 | 3 001.44 | 3 062.26 |
| Cash and cash equivalents | 245.79 | 2 239.49 | 2 579.34 | 3 001.44 | 3 062.26 |
| Balance sheet total (assets) | 2 869.04 | 3 739.63 | 4 198.49 | 5 711.91 | 6 241.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Shares repurchased | 1 000.00 | 1 600.00 | 1 600.00 | ||
| Retained earnings | 77.05 | 476.90 | - 257.58 | - 411.78 | 291.04 |
| Profit of the financial year | 399.85 | 765.52 | 1 445.79 | 2 302.82 | 1 886.70 |
| Shareholders equity total | 596.90 | 1 362.42 | 2 308.22 | 3 611.04 | 3 897.73 |
| Provisions | 3.53 | 1.78 | |||
| Non-current accruals and deferred income | 130.00 | 153.33 | 104.76 | ||
| Non-current liabilities total | 130.00 | 153.33 | 104.76 | ||
| Current loans from credit institutions | 0.23 | 80.00 | 114.29 | 104.76 | |
| Advances received | 958.59 | 24.00 | 36.00 | ||
| Current trade creditors | 501.16 | 394.23 | 446.42 | 616.04 | 731.26 |
| Short-term deferred tax liabilities | 65.14 | 83.36 | 51.60 | 12.27 | |
| Other non-interest bearing current liabilities | 682.16 | 1 684.50 | 1 117.45 | 1 324.94 | 1 562.89 |
| Current liabilities total | 2 142.14 | 2 223.88 | 1 785.51 | 2 097.35 | 2 342.42 |
| Balance sheet total (liabilities) | 2 869.04 | 3 739.63 | 4 198.49 | 5 711.91 | 6 241.94 |
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.