FISHIN.DK ApS
CVR number: 27717403
Køgevej 3, 4000 Roskilde
bo@janogbo.dk
tel: 46363677
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 857.66 | 929.13 | 628.70 | 764.75 | 756.90 |
| Employee benefit expenses | - 556.27 | - 659.04 | - 601.16 | - 579.72 | - 620.75 |
| Total depreciation | -10.83 | -10.83 | -7.13 | -9.46 | -9.46 |
| EBIT | 290.55 | 259.27 | 20.40 | 175.57 | 126.70 |
| Other financial income | 0.52 | 1.05 | 1.09 | 0.75 | 0.42 |
| Other financial expenses | -6.95 | -8.00 | -8.97 | -13.00 | -0.65 |
| Pre-tax profit | 284.12 | 252.32 | 12.52 | 163.31 | 126.47 |
| Income taxes | -64.76 | -57.39 | -2.79 | -35.94 | -27.81 |
| Net earnings | 219.36 | 194.93 | 9.73 | 127.38 | 98.67 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 21.04 | 18.54 | 49.68 | 40.22 | 30.76 |
| Machinery and equipment | 11.81 | 3.47 | |||
| Tangible assets total | 32.85 | 22.02 | 49.68 | 40.22 | 30.76 |
| Other receivables | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Investments total | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Long term receivables total | |||||
| Finished products/goods | 306.78 | 469.52 | 593.97 | 523.02 | 500.52 |
| Inventories total | 306.78 | 469.52 | 593.97 | 523.02 | 500.52 |
| Current trade debtors | 0.07 | 5.33 | 0.99 | ||
| Current other receivables | 49.70 | 33.81 | 28.20 | 37.62 | 42.77 |
| Short term receivables total | 49.77 | 39.14 | 29.19 | 37.62 | 42.77 |
| Cash and bank deposits | 434.75 | 424.99 | 76.51 | 185.71 | 149.69 |
| Cash and cash equivalents | 434.75 | 424.99 | 76.51 | 185.71 | 149.69 |
| Balance sheet total (assets) | 869.14 | 1 000.67 | 794.35 | 831.57 | 768.74 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 240.00 | 175.00 | 100.00 | ||
| Retained earnings | - 216.62 | - 172.26 | 22.66 | -67.61 | 59.77 |
| Profit of the financial year | 219.36 | 194.93 | 9.73 | 127.38 | 98.67 |
| Shareholders equity total | 367.74 | 322.66 | 157.39 | 284.77 | 283.44 |
| Provisions | 0.83 | 2.64 | 3.71 | 4.25 | 3.71 |
| Non-current liabilities total | |||||
| Advances received | 5.49 | ||||
| Current trade creditors | 108.98 | 158.90 | 90.68 | 10.60 | 40.42 |
| Current owed to group member | 107.57 | 269.83 | 394.36 | 244.21 | 266.14 |
| Short-term deferred tax liabilities | 65.02 | 55.58 | 1.73 | 35.39 | 28.36 |
| Other non-interest bearing current liabilities | 219.00 | 191.05 | 146.49 | 252.34 | 141.20 |
| Current liabilities total | 500.57 | 675.37 | 633.25 | 542.55 | 481.60 |
| Balance sheet total (liabilities) | 869.14 | 1 000.67 | 794.35 | 831.57 | 768.74 |
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.