4-Techs ApS
CVR number: 41719443
Skolegade 24, Tungelund 8881 Thorsø
gh@4-techs.dk
tel: 30741802
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 648.37 | 841.27 | 775.85 |
Employee benefit expenses | - 529.58 | - 762.84 | - 685.59 |
Total depreciation | -3.56 | ||
EBIT | 118.80 | 78.43 | 86.70 |
Other financial expenses | -6.74 | -1.42 | |
Pre-tax profit | 112.05 | 77.00 | 86.70 |
Income taxes | -24.64 | -16.92 | -19.06 |
Net earnings | 87.41 | 60.08 | 67.63 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 103.32 | ||
Tangible assets total | 103.32 | ||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 121.24 | 195.64 | 127.55 |
Current amounts owed by group member comp. | 5.63 | 4.81 | |
Prepayments and accrued income | 13.69 | 25.12 | 17.72 |
Short term receivables total | 134.93 | 226.39 | 150.09 |
Cash and bank deposits | 86.50 | 82.59 | 217.49 |
Cash and cash equivalents | 86.50 | 82.59 | 217.49 |
Balance sheet total (assets) | 221.43 | 308.98 | 470.90 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 87.41 | 147.49 | |
Profit of the financial year | 87.41 | 60.08 | 67.63 |
Shareholders equity total | 127.41 | 187.49 | 255.13 |
Provisions | 5.53 | 8.99 | |
Non-current liabilities total | |||
Current trade creditors | 15.99 | 27.57 | 12.21 |
Current owed to participating | 0.06 | 0.06 | |
Short-term deferred tax liabilities | 24.64 | 11.42 | 5.60 |
Other non-interest bearing current liabilities | 53.39 | 76.91 | 188.91 |
Current liabilities total | 94.02 | 115.96 | 206.78 |
Balance sheet total (liabilities) | 221.43 | 308.98 | 470.90 |
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.