Realized ApS
CVR number: 39708574
Ceresbyen 37, 8000 Aarhus C
simonriis@realized.dk
tel: 23699930
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 120.05 | 923.01 | 1 009.13 | 998.27 | 1 093.29 |
| Employee benefit expenses | - 988.33 | - 582.27 | - 907.02 | - 948.91 | - 650.61 |
| EBIT | 131.72 | 340.74 | 102.11 | 49.36 | 442.68 |
| Other financial expenses | -0.01 | -1.40 | -1.79 | -3.05 | -0.55 |
| Pre-tax profit | 131.71 | 339.34 | 100.31 | 46.31 | 442.13 |
| Income taxes | -28.98 | -74.94 | -22.09 | -10.28 | -97.39 |
| Net earnings | 102.73 | 264.39 | 78.22 | 36.03 | 344.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 114.36 | 104.63 | 127.87 | ||
| Current amounts owed by group member comp. | 6.92 | 4.95 | 9.00 | 9.00 | 239.12 |
| Current other receivables | 10.31 | 24.00 | 26.40 | 17.19 | |
| Current deferred tax assets | 16.05 | 2.61 | |||
| Short term receivables total | 17.23 | 45.00 | 149.76 | 130.82 | 369.61 |
| Cash and bank deposits | 210.82 | 404.70 | 409.25 | 430.07 | 275.74 |
| Cash and cash equivalents | 210.82 | 404.70 | 409.25 | 430.07 | 275.74 |
| Balance sheet total (assets) | 228.05 | 449.70 | 559.01 | 560.89 | 645.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 102.73 | 10.00 | 280.00 | 389.12 | |
| Retained earnings | - 102.73 | 264.39 | 8.62 | - 344.48 | |
| Profit of the financial year | 102.73 | 264.39 | 78.22 | 36.03 | 344.75 |
| Shareholders equity total | 152.73 | 314.39 | 382.62 | 364.64 | 429.39 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.52 | ||||
| Short-term deferred tax liabilities | 28.98 | 10.09 | 20.78 | ||
| Other non-interest bearing current liabilities | 46.34 | 135.31 | 166.30 | 175.47 | 215.43 |
| Current liabilities total | 75.32 | 135.31 | 176.39 | 196.25 | 215.96 |
| Balance sheet total (liabilities) | 228.05 | 449.70 | 559.01 | 560.89 | 645.34 |
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.