AIP Management P/S
CVR number: 39504308
Klareboderne 1, 1115 København K
Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 129 520.68 | 127 486.13 |
Other operating income | 8 918.19 | 11 938.20 |
Gross profit | 138 438.87 | 139 424.33 |
Employee benefit expenses | -90 992.56 | - 130 603.37 |
Total depreciation | -1 381.24 | -2 009.68 |
EBIT | 46 065.07 | 6 811.28 |
Other financial income | 0.14 | |
Other financial expenses | - 503.96 | - 608.18 |
Pre-tax profit | 45 561.11 | 6 203.24 |
Income taxes | - 111.17 | - 354.62 |
Net earnings | 45 449.94 | 5 848.63 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Intangible assets total | ||
Land and waters | 1 744.08 | 53 272.38 |
Buildings | 2 154.44 | |
Machinery and equipment | 4 058.71 | |
Tangible assets total | 1 744.08 | 59 485.53 |
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Prepayments and accrued income | 2 046.99 | 2 721.76 |
Current other receivables | 79 602.45 | 66 510.04 |
Short term receivables total | 81 649.44 | 69 231.80 |
Cash and bank deposits | 5 064.28 | 17 378.73 |
Cash and cash equivalents | 5 064.28 | 17 378.73 |
Balance sheet total (assets) | 88 457.80 | 146 096.06 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 1 000.00 | 1 000.00 |
Shares repurchased | 11 000.00 | 1 500.00 |
Retained earnings | -6 902.56 | 36 885.00 |
Profit of the financial year | 45 449.94 | 5 848.63 |
Shareholders equity total | 50 547.38 | 45 233.62 |
Provisions | 13 767.06 | 14 058.08 |
Non-current leasing loans | 199.28 | 46 617.95 |
Non-current liabilities total | 199.28 | 46 617.95 |
Short-term deferred tax liabilities | 111.26 | 429.54 |
Other non-interest bearing current liabilities | 23 832.82 | 39 756.86 |
Current liabilities total | 23 944.08 | 40 186.40 |
Balance sheet total (liabilities) | 88 457.80 | 146 096.06 |
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.