ANDERS GØRICKE A/S
CVR number: 25522702
Hvedstrupvej 16, Herringløse 4000 Roskilde
anders.goricke@gmail.com
tel: 21272327
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 526.03 | 421.03 | 648.03 | 1 465.45 | 876.64 |
| Social security expenses | -0.64 | ||||
| Total depreciation | - 101.11 | - 101.11 | - 148.04 | - 224.70 | - 224.70 |
| EBIT | 424.92 | 319.92 | 499.98 | 1 240.75 | 651.30 |
| Other financial income | 10.26 | 6.58 | 7.73 | 12.98 | |
| Other financial expenses | -3.33 | -8.64 | -7.68 | -6.87 | -0.07 |
| Pre-tax profit | 431.84 | 311.28 | 498.89 | 1 241.61 | 664.21 |
| Income taxes | -89.63 | -68.36 | - 105.34 | - 295.08 | - 172.83 |
| Net earnings | 342.22 | 242.92 | 393.55 | 946.53 | 491.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 352.49 | 251.38 | 480.01 | 308.59 | 83.89 |
| Tangible assets total | 352.49 | 251.38 | 480.01 | 308.59 | 83.89 |
| Other receivables | 47.11 | 47.11 | 49.48 | 132.69 | 87.61 |
| Investments total | 47.11 | 47.11 | 49.48 | 132.69 | 87.61 |
| Non-current loans receivable | 33.25 | 32.30 | 38.45 | ||
| Long term receivables total | 33.25 | 32.30 | 38.45 | ||
| Finished products/goods | 380.00 | 400.00 | 450.00 | 850.00 | 680.00 |
| Inventories total | 380.00 | 400.00 | 450.00 | 850.00 | 680.00 |
| Current trade debtors | 559.72 | 341.67 | 718.81 | 472.83 | 619.70 |
| Current other receivables | 9.97 | 41.58 | 54.56 | -9.61 | 35.93 |
| Current deferred tax assets | 144.00 | 88.00 | 46.08 | 353.00 | 135.31 |
| Short term receivables total | 713.69 | 471.25 | 819.45 | 816.23 | 790.94 |
| Other current investments | 45.09 | 46.55 | |||
| Cash and bank deposits | 1 225.35 | 1 979.12 | 1 248.67 | 1 537.46 | 2 053.01 |
| Cash and cash equivalents | 1 225.35 | 1 979.12 | 1 248.67 | 1 582.55 | 2 099.56 |
| Balance sheet total (assets) | 2 751.89 | 3 181.17 | 3 086.06 | 3 690.06 | 3 742.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 82.87 | 82.87 | 82.87 | 82.87 | 82.87 |
| Shares repurchased | 110.60 | 113.00 | 150.00 | 350.00 | 200.00 |
| Retained earnings | 844.81 | 1 074.02 | 1 166.94 | 1 210.49 | 1 957.02 |
| Profit of the financial year | 342.22 | 242.92 | 393.55 | 946.53 | 491.38 |
| Shareholders equity total | 1 880.49 | 2 012.81 | 2 293.36 | 3 089.89 | 3 231.27 |
| Non-current liabilities total | |||||
| Current trade creditors | 469.34 | 621.02 | 354.50 | 94.61 | |
| Current owed to participating | 31.83 | 30.78 | 32.21 | 23.05 | 17.48 |
| Short-term deferred tax liabilities | 88.09 | 68.42 | 105.34 | 292.45 | 172.81 |
| Other non-interest bearing current liabilities | 282.13 | 448.13 | 300.66 | 284.67 | 225.83 |
| Current liabilities total | 871.39 | 1 168.36 | 792.69 | 600.17 | 510.73 |
| Balance sheet total (liabilities) | 2 751.89 | 3 181.17 | 3 086.06 | 3 690.06 | 3 742.00 |
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.