NORD DDB Copenhagen ApS
CVR number: 24256944
Møntergade 1, 1116 København K
tel: 33463000
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 50 110.00 | 33 436.00 | |||
| Other operating income | 1 232.00 | ||||
| External services | -35 551.00 | -19 039.00 | |||
| Gross profit | 15 791.00 | 14 397.00 | 18 171.47 | 17 756.04 | 15 115.93 |
| Employee benefit expenses | -20 927.00 | -16 851.00 | -17 409.47 | -17 789.54 | -19 847.91 |
| Total depreciation | - 190.00 | - 200.00 | - 255.64 | - 240.23 | - 190.02 |
| EBIT | -5 326.00 | -2 654.00 | 506.36 | - 273.74 | -4 922.01 |
| Other financial income | 1.00 | 0.18 | 13.00 | 122.70 | |
| Other financial expenses | - 127.00 | - 108.00 | - 276.23 | -77.22 | -61.58 |
| Net income from associates (fin.) | 1 927.00 | 308.00 | 1 456.33 | 1 271.72 | 2 335.55 |
| Pre-tax profit | -3 526.00 | -2 453.00 | 1 686.65 | 933.76 | -2 525.33 |
| Income taxes | 1 254.00 | 311.00 | - 739.42 | 57.88 | 1 057.61 |
| Net earnings | -2 272.00 | -2 142.00 | 947.22 | 991.64 | -1 467.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 204.00 | 139.00 | 100.63 | 45.85 | 29.14 |
| Machinery and equipment | 296.00 | 267.00 | 320.05 | 369.74 | 333.39 |
| Tangible assets total | 500.00 | 406.00 | 420.67 | 415.59 | 362.53 |
| Holdings in group member companies | 6 193.00 | 6 501.00 | 7 956.46 | 9 228.19 | 11 563.74 |
| Investments total | 6 193.00 | 6 501.00 | 7 956.46 | 9 228.19 | 11 563.74 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6 187.00 | 12 945.00 | 6 361.01 | 9 944.82 | 3 382.41 |
| Current amounts owed by group member comp. | 5 766.00 | 1 037.86 | 3 361.76 | 954.07 | |
| Prepayments and accrued income | 1 005.00 | 1 020.00 | 1 686.60 | 1 092.03 | 1 789.33 |
| Current other receivables | 1 216.00 | 1 120.00 | 148.20 | 620.91 | 598.06 |
| Current deferred tax assets | 87.00 | 3 439.00 | 725.42 | 1 001.74 | 1 795.14 |
| Short term receivables total | 14 261.00 | 18 524.00 | 9 959.10 | 16 021.25 | 8 519.01 |
| Cash and bank deposits | 26.00 | 1 786.00 | 2 808.74 | 5 780.10 | 906.25 |
| Cash and cash equivalents | 26.00 | 1 786.00 | 2 808.74 | 5 780.10 | 906.25 |
| Balance sheet total (assets) | 20 980.00 | 27 217.00 | 21 144.97 | 31 445.13 | 21 351.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 7 486.00 | 6 214.00 | 4 071.88 | 3 019.10 | 4 010.75 |
| Profit of the financial year | -2 272.00 | -2 142.00 | 947.22 | 991.64 | -1 467.72 |
| Shareholders equity total | 5 714.00 | 4 572.00 | 5 519.10 | 6 510.75 | 3 043.03 |
| Provisions | 320.00 | ||||
| Non-current other liabilities | 1 164.00 | ||||
| Non-current liabilities total | 1 164.00 | ||||
| Advances received | 2 299.00 | 6 213.00 | 2 821.57 | 7 884.43 | 0.06 |
| Current trade creditors | 1 083.00 | 4 305.00 | 1 550.48 | 612.50 | 1 456.89 |
| Current owed to group member | 9 458.00 | 8 225.00 | 8 767.11 | 13 769.15 | 14 198.69 |
| Short-term deferred tax liabilities | 68.00 | 291.87 | |||
| Other non-interest bearing current liabilities | 2 358.00 | 2 738.00 | 2 486.71 | 2 376.43 | 2 332.87 |
| Current liabilities total | 15 266.00 | 21 481.00 | 15 625.86 | 24 934.38 | 17 988.51 |
| Balance sheet total (liabilities) | 20 980.00 | 27 217.00 | 21 144.97 | 31 445.13 | 21 351.54 |
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.