Henrik Schmidt Rådgivende Ingeniør ApS
CVR number: 43363433
Almindingen 63, 2870 Dyssegård
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 771.03 | 1 530.83 |
Employee benefit expenses | -0.53 | -59.99 |
Other operating expenses | -2.24 | -2.80 |
Total depreciation | - 164.67 | - 164.67 |
EBIT | 603.60 | 1 303.37 |
Other financial income | 0.83 | |
Other financial expenses | -18.13 | -10.76 |
Pre-tax profit | 585.47 | 1 293.44 |
Income taxes | - 136.64 | - 289.61 |
Net earnings | 448.82 | 1 003.84 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 828.00 | 690.00 |
Intangible assets total | 828.00 | 690.00 |
Machinery and equipment | 93.33 | 66.67 |
Tangible assets total | 93.33 | 66.67 |
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 577.44 | 841.25 |
Current amounts owed by group member comp. | 261.54 | |
Prepayments and accrued income | 2.34 | 15.72 |
Current other receivables | 2.06 | |
Short term receivables total | 579.78 | 1 120.57 |
Cash and bank deposits | 1 766.19 | 2 551.53 |
Cash and cash equivalents | 1 766.19 | 2 551.53 |
Balance sheet total (assets) | 3 267.31 | 4 428.77 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Share premium account | 2 275.15 | 2 275.15 |
Shares repurchased | 117.80 | 1 000.00 |
Retained earnings | - 117.80 | - 668.98 |
Profit of the financial year | 448.82 | 1 003.84 |
Shareholders equity total | 2 763.97 | 3 650.01 |
Provisions | 182.07 | 149.77 |
Non-current liabilities total | ||
Current trade creditors | 23.56 | 43.57 |
Current owed to participating | 0.20 | 0.75 |
Short-term deferred tax liabilities | 172.47 | 329.76 |
Other non-interest bearing current liabilities | 125.04 | 254.91 |
Current liabilities total | 321.27 | 628.99 |
Balance sheet total (liabilities) | 3 267.31 | 4 428.77 |
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.