Qarma ApS
CVR number: 37912786
Hermodsvej 5 A, 8230 Åbyhøj
jn@qarmainspect.com
tel: 41784893
www.qarmainspect.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 820.41 | 3 914.69 | 7 076.08 | 11 167.96 | 15 933.49 |
| Employee benefit expenses | -2 557.78 | -3 621.48 | -5 856.76 | -9 584.30 | -10 658.34 |
| Total depreciation | -18.31 | -18.31 | -18.31 | ||
| EBIT | -1 737.37 | 293.20 | 1 201.01 | 1 565.35 | 5 256.85 |
| Other financial income | 11.96 | 1.21 | 160.97 | 151.44 | 341.58 |
| Other financial expenses | -4.19 | - 160.24 | -17.75 | -26.50 | - 229.63 |
| Net income from associates (fin.) | - 618.92 | - 899.07 | - 768.07 | 52.38 | 78.80 |
| Pre-tax profit | -2 348.51 | - 764.89 | 576.15 | 1 742.67 | 5 447.60 |
| Income taxes | - 554.05 | ||||
| Net earnings | -2 348.51 | - 764.89 | 576.15 | 1 742.67 | 4 893.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 73.23 | 54.92 | 36.61 | ||
| Tangible assets total | 73.23 | 54.92 | 36.61 | ||
| Holdings in group member companies | 53.97 | 425.91 | 319.73 | 1 010.28 | 1 023.77 |
| Investments total | 53.97 | 425.91 | 319.73 | 1 010.28 | 1 023.77 |
| Non-current other receivables | 30.81 | 31.42 | 51.73 | 119.07 | 128.53 |
| Long term receivables total | 30.81 | 31.42 | 51.73 | 119.07 | 128.53 |
| Inventories total | |||||
| Current trade debtors | 657.44 | 354.72 | 1 386.05 | 1 602.99 | 2 741.89 |
| Current amounts owed by group member comp. | 166.94 | 655.74 | |||
| Prepayments and accrued income | 4.11 | 46.99 | 9.68 | 9.26 | |
| Current other receivables | 1 800.00 | 7.05 | |||
| Current deferred tax assets | 215.95 | ||||
| Short term receivables total | 2 461.55 | 568.65 | 2 041.79 | 1 612.67 | 2 974.15 |
| Cash and bank deposits | 1 029.43 | 3 545.53 | 5 716.35 | 9 873.36 | 16 814.90 |
| Cash and cash equivalents | 1 029.43 | 3 545.53 | 5 716.35 | 9 873.36 | 16 814.90 |
| Balance sheet total (assets) | 3 575.76 | 4 571.52 | 8 202.83 | 12 670.30 | 20 977.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 83.10 | 83.10 | 83.10 | 83.10 | 83.10 |
| Shares repurchased | 600.00 | ||||
| Retained earnings | 3 526.92 | 1 175.07 | 412.59 | 968.32 | 2 045.68 |
| Profit of the financial year | -2 348.51 | - 764.89 | 576.15 | 1 742.67 | 4 893.55 |
| Shareholders equity total | 1 261.51 | 493.28 | 1 071.84 | 2 794.09 | 7 622.33 |
| Non-current other liabilities | 88.09 | 288.69 | 291.94 | ||
| Non-current liabilities total | 88.09 | 288.69 | 291.94 | ||
| Current loans from credit institutions | 195.09 | 249.64 | |||
| Current trade creditors | 207.58 | 213.79 | 405.44 | 726.08 | 974.97 |
| Other non-interest bearing current liabilities | 580.38 | 978.33 | 1 029.47 | 581.37 | 698.20 |
| Accruals and deferred income | 1 438.19 | 2 597.42 | 5 404.14 | 8 373.68 | 11 432.84 |
| Current liabilities total | 2 226.15 | 3 789.55 | 6 839.05 | 9 876.22 | 13 355.64 |
| Balance sheet total (liabilities) | 3 575.76 | 4 571.52 | 8 202.83 | 12 670.30 | 20 977.97 |
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.