ONREVISION, REGISTRERET REVISIONSANPARTSSELSKAB
CVR number: 33043163
Thistedvej 86, 9400 Nørresundby
jn@onrevision.dk
tel: 26311530
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 924.92 | 802.78 | 1 015.34 | 1 040.30 | 1 115.99 |
| Employee benefit expenses | - 863.32 | - 743.16 | - 862.35 | -1 035.63 | -1 078.04 |
| EBIT | 61.60 | 59.63 | 152.99 | 4.67 | 37.96 |
| Other financial expenses | -28.21 | -10.63 | -16.55 | -4.60 | -17.35 |
| Pre-tax profit | 33.40 | 49.00 | 136.45 | 0.07 | 20.60 |
| Income taxes | -8.03 | -13.31 | -33.18 | -2.38 | -8.23 |
| Net earnings | 25.36 | 35.69 | 103.27 | -2.31 | 12.37 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 16.50 | 16.50 | 16.50 | ||
| Investments total | 16.50 | 16.50 | 16.50 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 029.03 | 940.38 | 959.36 | 1 101.91 | 938.53 |
| Short term receivables total | 1 029.03 | 940.38 | 959.36 | 1 101.91 | 938.53 |
| Cash and bank deposits | 85.84 | 77.81 | |||
| Cash and cash equivalents | 85.84 | 77.81 | |||
| Balance sheet total (assets) | 1 029.03 | 940.38 | 1 061.71 | 1 118.41 | 1 032.84 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 54.00 | 55.00 | |||
| Retained earnings | 151.29 | 121.65 | 157.34 | 260.62 | 258.31 |
| Profit of the financial year | 25.36 | 35.69 | 103.27 | -2.31 | 12.37 |
| Shareholders equity total | 310.65 | 292.34 | 340.62 | 338.31 | 350.68 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 61.39 | 75.50 | 80.37 | ||
| Current trade creditors | 138.73 | 179.77 | 118.47 | 110.22 | 125.68 |
| Current owed to participating | 131.31 | 253.33 | 245.40 | 291.32 | 294.46 |
| Current owed to group member | 40.00 | 40.00 | 120.00 | 25.63 | |
| Short-term deferred tax liabilities | 3.03 | 18.34 | 40.49 | 34.55 | 4.60 |
| Other non-interest bearing current liabilities | 383.91 | 81.09 | 276.73 | 143.64 | 231.77 |
| Current liabilities total | 718.37 | 648.03 | 721.09 | 780.10 | 682.15 |
| Balance sheet total (liabilities) | 1 029.03 | 940.38 | 1 061.71 | 1 118.41 | 1 032.84 |
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.