FLAGSTAD BUSINESS CONSULTANTS ApS
CVR number: 17074377
Dronningens Tværgade 8 A, 1302 København K
mf@flagstadlaw.com
tel: 77300600
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -74.00 | -93.00 | -67.00 | -38.00 | |
| EBIT | -74.00 | -93.00 | -67.00 | -38.00 | |
| Other financial income | 654.00 | 766.00 | 442.00 | 157.00 | 521.85 |
| Other financial expenses | -38.00 | -9.00 | -18.00 | - 592.00 | -21.73 |
| Pre-tax profit | 616.00 | 683.00 | 331.00 | - 502.00 | 462.13 |
| Income taxes | -4.00 | -1.00 | -1.86 | ||
| Net earnings | 616.00 | 683.00 | 327.00 | - 503.00 | 460.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12.00 | ||||
| Investments total | 12.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 8.00 | 9.00 | 12.00 | 1.00 | 6.33 |
| Current deferred tax assets | 9.00 | 3.00 | 1.00 | 3.00 | 5.00 |
| Short term receivables total | 17.00 | 12.00 | 13.00 | 4.00 | 11.33 |
| Other current investments | 1 164.00 | 2 106.00 | 2 030.00 | 1 538.00 | 1 950.64 |
| Cash and bank deposits | 218.00 | 12.00 | 83.00 | 150.00 | 13.45 |
| Cash and cash equivalents | 1 382.00 | 2 118.00 | 2 113.00 | 1 688.00 | 1 964.09 |
| Balance sheet total (assets) | 1 399.00 | 2 130.00 | 2 138.00 | 1 692.00 | 1 975.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 108.00 | 113.00 | 114.00 | 118.00 | 122.00 |
| Retained earnings | - 249.00 | 414.00 | 983.00 | 1 192.00 | 567.45 |
| Profit of the financial year | 616.00 | 683.00 | 327.00 | - 503.00 | 460.27 |
| Shareholders equity total | 675.00 | 1 250.00 | 1 464.00 | 847.00 | 1 189.72 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 724.00 | 880.00 | 674.00 | 845.00 | 785.70 |
| Current liabilities total | 724.00 | 880.00 | 674.00 | 845.00 | 785.70 |
| Balance sheet total (liabilities) | 1 399.00 | 2 130.00 | 2 138.00 | 1 692.00 | 1 975.42 |
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.