Salling IT Solutions ApS
CVR number: 40444653
Tjelevej 26, Tjørring 7400 Herning
msp@sallingit.dk
tel: 25770716
www.sallingit.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 424.43 | 730.80 | 980.41 | 446.61 | 555.26 |
| Employee benefit expenses | - 316.03 | - 598.74 | - 585.63 | - 593.43 | - 688.68 |
| Total depreciation | -13.98 | -39.30 | -39.30 | -3.69 | |
| EBIT | 94.42 | 92.76 | 355.49 | - 150.51 | - 133.42 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -1.44 | -5.93 | -3.10 | -6.08 | -0.20 |
| Pre-tax profit | 92.99 | 86.83 | 352.39 | - 156.59 | - 133.60 |
| Income taxes | -21.23 | -20.89 | -77.76 | 33.68 | -32.09 |
| Net earnings | 71.75 | 65.95 | 274.62 | - 122.91 | - 165.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 103.92 | 64.62 | 3.69 | ||
| Tangible assets total | 103.92 | 64.62 | 3.69 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 75.82 | 120.78 | 92.46 | ||
| Inventories total | 75.82 | 120.78 | 92.46 | ||
| Current trade debtors | 51.20 | 1.70 | 14.75 | 125.14 | 49.62 |
| Prepayments and accrued income | 3.33 | 3.35 | 3.50 | 3.60 | 3.18 |
| Current other receivables | 11.32 | 218.79 | 128.81 | 10.36 | 16.48 |
| Current deferred tax assets | 42.09 | 18.00 | |||
| Short term receivables total | 65.84 | 223.84 | 147.06 | 181.19 | 87.28 |
| Cash and bank deposits | 108.36 | 69.16 | 445.63 | 258.53 | 30.89 |
| Cash and cash equivalents | 108.36 | 69.16 | 445.63 | 258.53 | 30.89 |
| Balance sheet total (assets) | 278.13 | 433.44 | 717.15 | 532.18 | 118.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 71.75 | - 162.30 | 112.32 | -10.59 | |
| Profit of the financial year | 71.75 | 65.95 | 274.62 | - 122.91 | - 165.70 |
| Shareholders equity total | 121.75 | 187.70 | 462.32 | 39.41 | - 126.28 |
| Provisions | 4.14 | 0.36 | 1.58 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 71.55 | 39.28 | 48.33 | 59.18 | 33.66 |
| Current owed to participating | 300.00 | 50.00 | |||
| Short-term deferred tax liabilities | 17.09 | 24.11 | 76.55 | ||
| Other non-interest bearing current liabilities | 63.59 | 181.98 | 128.38 | 133.59 | 160.79 |
| Current liabilities total | 152.23 | 245.38 | 253.25 | 492.76 | 244.45 |
| Balance sheet total (liabilities) | 278.13 | 433.44 | 717.15 | 532.18 | 118.17 |
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.