A/S SESAMI CASH MANAGEMENT TECHNOLOGIES NORDIC
CVR number: 63700010
Hørsvinget 7, Klovtofte 2630 Taastrup
annelie.bonde@sesami.io
tel: 44870707
Income statement (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 41 996.83 | 44 011.47 | 3 125.47 |
| Employee benefit expenses | -25 878.65 | -32 457.93 | -2 825.49 |
| Total depreciation | -14.33 | ||
| EBIT | 16 103.85 | 11 553.54 | 299.98 |
| Other financial income | 2 074.14 | 3 946.44 | 308.36 |
| Other financial expenses | - 143.29 | - 179.01 | -20.92 |
| Pre-tax profit | 18 034.69 | 15 320.97 | 587.42 |
| Income taxes | -4 146.10 | -3 407.11 | - 130.63 |
| Net earnings | 13 888.60 | 11 913.85 | 456.79 |
Assets (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 909.12 | 968.03 | 968.03 |
| Investments total | 909.12 | 968.03 | 968.03 |
| Deferred tax assets | 1 228.19 | 1 006.51 | 998.01 |
| Long term receivables total | 1 228.19 | 1 006.51 | 998.01 |
| Finished products/goods | 4 639.75 | 6 618.52 | 6 938.74 |
| Inventories total | 4 639.75 | 6 618.52 | 6 938.74 |
| Current trade debtors | 8 788.25 | 3 967.19 | 12 578.67 |
| Current amounts owed by group member comp. | 68 886.63 | 48 058.99 | 50 192.28 |
| Prepayments and accrued income | 505.24 | 767.79 | 706.95 |
| Short term receivables total | 78 180.12 | 52 793.97 | 63 477.91 |
| Cash and bank deposits | 20.36 | 6 347.13 | 1 830.87 |
| Cash and cash equivalents | 20.36 | 6 347.13 | 1 830.87 |
| Balance sheet total (assets) | 84 977.54 | 67 734.15 | 74 213.56 |
Equity and liabilities (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 5 600.00 | 5 600.00 | 5 600.00 |
| Shares repurchased | 25 000.00 | ||
| Retained earnings | 10 932.52 | 24 821.11 | 36 734.97 |
| Profit of the financial year | 13 888.60 | 11 913.85 | 456.79 |
| Shareholders equity total | 55 421.11 | 42 334.96 | 42 791.76 |
| Provisions | 5 475.82 | 4 498.08 | 4 465.63 |
| Non-current liabilities total | |||
| Advances received | 2 441.35 | 1 488.49 | 1 488.49 |
| Current trade creditors | 5 201.70 | 3 073.87 | 4 670.38 |
| Current owed to group member | 2 681.09 | 1 525.00 | 3 585.97 |
| Short-term deferred tax liabilities | 8 091.65 | 3 867.76 | 3 989.89 |
| Other non-interest bearing current liabilities | 5 664.81 | 10 945.99 | 13 221.44 |
| Current liabilities total | 24 080.60 | 20 901.11 | 26 956.17 |
| Balance sheet total (liabilities) | 84 977.54 | 67 734.15 | 74 213.56 |
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.