ADVERR ApS
CVR number: 36892250
Islands Brygge 55, 2300 København S
info@adverr.dk
tel: 29130180
www.adverr.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 615.53 | 326.25 | 57.92 | -4.77 | -14.31 |
| Employee benefit expenses | - 426.03 | -72.00 | -0.12 | ||
| EBIT | 189.50 | 254.25 | 57.80 | -4.77 | -14.31 |
| Other financial income | 28.39 | 103.87 | 5.38 | 8.33 | 13.15 |
| Other financial expenses | -0.99 | -2.44 | -19.91 | -56.95 | -11.86 |
| Income from other inv. held as non-curr. assets | -19.00 | ||||
| Pre-tax profit | 197.91 | 355.68 | 43.28 | -53.38 | -13.01 |
| Income taxes | -49.19 | -79.64 | -10.34 | -0.29 | -1.50 |
| Net earnings | 148.72 | 276.04 | 32.94 | -53.67 | -14.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 81.23 | ||||
| Other tangible assets | 81.23 | 81.23 | |||
| Tangible assets total | 81.23 | 81.23 | 81.23 | ||
| Investments total | |||||
| Non-current loans receivable | 20.00 | 20.00 | 20.00 | 20.00 | |
| Long term receivables total | 20.00 | 20.00 | 20.00 | 20.00 | |
| Raw materials and consumables | 50.00 | 80.38 | |||
| Inventories total | 50.00 | 80.38 | |||
| Current trade debtors | 96.29 | 65.06 | 18.38 | 18.38 | 24.63 |
| Current other receivables | 3.61 | 0.94 | |||
| Current deferred tax assets | 16.81 | 6.93 | 25.81 | 23.59 | |
| Short term receivables total | 113.10 | 65.06 | 25.31 | 47.80 | 49.15 |
| Other current investments | 122.89 | 468.36 | 395.63 | 295.42 | 283.56 |
| Cash and bank deposits | 240.03 | 192.98 | 97.98 | 102.04 | 82.12 |
| Cash and cash equivalents | 362.91 | 661.34 | 493.61 | 397.46 | 365.69 |
| Balance sheet total (assets) | 526.01 | 826.78 | 620.15 | 546.49 | 516.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 152.41 | 244.62 | 463.46 | 437.50 | 322.83 |
| Profit of the financial year | 148.72 | 276.04 | 32.94 | -53.67 | -14.52 |
| Shareholders equity total | 406.42 | 627.16 | 603.60 | 492.73 | 419.32 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.05 | ||||
| Current trade creditors | 20.71 | 19.60 | 12.00 | 12.00 | 12.00 |
| Short-term deferred tax liabilities | 63.55 | ||||
| Other non-interest bearing current liabilities | 98.88 | 116.46 | 4.50 | 41.76 | 84.75 |
| Current liabilities total | 119.59 | 199.61 | 16.55 | 53.76 | 96.75 |
| Balance sheet total (liabilities) | 526.01 | 826.78 | 620.15 | 546.49 | 516.07 |
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.