SUMMIT ELECTRONICS ApS
CVR number: 15157534
Stamholmen 147, 2650 Hvidovre
info@summit.dk
tel: 48484881
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 904.21 | 6 061.28 | 5 639.34 | 5 808.89 | 7 565.62 |
| Employee benefit expenses | -4 365.94 | -4 589.42 | -4 050.01 | -4 753.93 | -5 370.31 |
| Total depreciation | -40.51 | -49.90 | -56.48 | -38.20 | -39.53 |
| EBIT | 2 497.76 | 1 421.95 | 1 532.85 | 1 016.76 | 2 155.79 |
| Other financial income | 5.85 | 78.34 | 71.09 | 129.80 | 128.06 |
| Other financial expenses | -19.00 | -26.74 | -38.83 | -69.66 | -3.79 |
| Pre-tax profit | 2 484.62 | 1 473.56 | 1 565.10 | 1 076.91 | 2 280.05 |
| Income taxes | - 557.96 | - 340.39 | - 357.34 | - 257.38 | - 531.06 |
| Net earnings | 1 926.65 | 1 133.17 | 1 207.76 | 819.52 | 1 748.99 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 228.31 | 285.87 | 215.90 | 177.70 | 184.62 |
| Tangible assets total | 228.31 | 285.87 | 215.90 | 177.70 | 184.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 373.71 | 2 046.55 | 1 897.05 | 2 700.20 | 3 011.16 |
| Inventories total | 2 373.71 | 2 046.55 | 1 897.05 | 2 700.20 | 3 011.16 |
| Current trade debtors | 3 456.24 | 3 361.30 | 3 866.09 | 4 154.33 | 3 636.22 |
| Current amounts owed by group member comp. | 2 134.45 | 3 330.13 | 2 794.06 | 3 433.65 | 3 214.24 |
| Prepayments and accrued income | 59.58 | 58.13 | 47.17 | 92.75 | 90.28 |
| Current other receivables | 153.76 | 158.88 | 196.27 | 181.21 | 196.69 |
| Short term receivables total | 5 804.04 | 6 908.43 | 6 903.59 | 7 861.94 | 7 137.43 |
| Cash and bank deposits | 371.45 | 1 699.89 | 593.92 | 437.97 | 1 647.77 |
| Cash and cash equivalents | 371.45 | 1 699.89 | 593.92 | 437.97 | 1 647.77 |
| Balance sheet total (assets) | 8 777.51 | 10 940.75 | 9 610.45 | 11 177.80 | 11 980.97 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Retained earnings | 1 856.84 | 2 783.50 | 2 916.67 | 4 124.43 | 4 943.95 |
| Profit of the financial year | 1 926.65 | 1 133.17 | 1 207.76 | 819.52 | 1 748.99 |
| Shareholders equity total | 3 983.50 | 5 116.67 | 5 324.43 | 5 143.95 | 6 892.94 |
| Provisions | 19.80 | 19.80 | 18.00 | 31.00 | 34.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5.16 | 39.71 | 17.73 | 12.58 | 53.65 |
| Advances received | 32.40 | 38.41 | 72.38 | ||
| Current trade creditors | 1 930.36 | 2 045.27 | 1 956.52 | 2 369.73 | 2 278.25 |
| Current owed to group member | 1 064.09 | 39.09 | |||
| Short-term deferred tax liabilities | 739.93 | 895.55 | 699.53 | 603.52 | 772.44 |
| Other non-interest bearing current liabilities | 2 098.76 | 2 823.75 | 1 561.84 | 1 914.52 | 1 838.21 |
| Current liabilities total | 4 774.21 | 5 804.28 | 4 268.02 | 6 002.85 | 5 054.02 |
| Balance sheet total (liabilities) | 8 777.51 | 10 940.75 | 9 610.45 | 11 177.80 | 11 980.97 |
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.