Copenhagen Pharma Consulting ApS
CVR number: 41537388
Rødtjørnevej 8, 2720 Vanløse
holtenand@fastmail.fm
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 3 291.27 | 1 304.77 | 2 931.27 |
Employee benefit expenses | -2 128.71 | -1 345.03 | -2 498.33 |
EBIT | 1 162.56 | -40.26 | 432.94 |
Other financial income | 10.17 | 5.66 | 4.17 |
Other financial expenses | -13.59 | -12.90 | -5.13 |
Pre-tax profit | 1 159.13 | -47.50 | 431.98 |
Income taxes | - 255.18 | 9.70 | -96.29 |
Net earnings | 903.96 | -37.80 | 335.69 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 124.97 | 219.25 | |
Current amounts owed by group member comp. | 951.00 | 790.29 | 999.99 |
Current other receivables | 4.94 | ||
Current deferred tax assets | 9.70 | ||
Short term receivables total | 1 080.91 | 1 019.24 | 999.99 |
Cash and bank deposits | 254.58 | 226.34 | 1 351.68 |
Cash and cash equivalents | 254.58 | 226.34 | 1 351.68 |
Balance sheet total (assets) | 1 335.49 | 1 245.59 | 2 351.67 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 117.80 | ||
Retained earnings | 903.96 | 748.36 | |
Profit of the financial year | 903.96 | -37.80 | 335.69 |
Shareholders equity total | 943.96 | 906.16 | 1 241.85 |
Non-current liabilities total | |||
Current trade creditors | 14.45 | 17.00 | 19.00 |
Current owed to participating | 1.88 | 1.88 | 1.88 |
Short-term deferred tax liabilities | 255.18 | 96.29 | |
Other non-interest bearing current liabilities | 120.03 | 320.55 | 992.65 |
Current liabilities total | 391.53 | 339.43 | 1 109.82 |
Balance sheet total (liabilities) | 1 335.49 | 1 245.59 | 2 351.67 |
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.