Koordinator-Teamet ApS
CVR number: 40272674
Klostervej 19, 5000 Odense C
Res@koordinator-Teamet.dk
tel: 53783135
www.koordinator-Teamet.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 910.97 | 3 898.16 | 2 654.29 | 1 740.37 | 2 137.44 |
| Employee benefit expenses | -1 216.26 | -2 358.09 | -1 872.35 | - 928.15 | - 542.03 |
| Total depreciation | -12.64 | - 201.37 | -74.42 | - 265.36 | - 347.85 |
| EBIT | 682.07 | 1 338.70 | 707.52 | 546.87 | 1 247.57 |
| Other financial expenses | -46.21 | -91.30 | -36.36 | -85.37 | -56.53 |
| Pre-tax profit | 635.85 | 1 247.39 | 671.16 | 461.50 | 1 191.04 |
| Income taxes | - 150.78 | - 289.77 | - 300.18 | - 104.16 | - 426.55 |
| Net earnings | 485.07 | 957.62 | 370.98 | 357.34 | 764.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 510.00 | 1 543.20 | 2 786.93 | 4 600.39 | 5 650.49 |
| Machinery and equipment | 234.16 | 363.23 | 278.13 | 149.32 | 86.37 |
| Tangible assets total | 744.16 | 1 906.43 | 3 065.06 | 4 749.71 | 5 736.86 |
| Other receivables | 84.62 | 79.35 | 111.22 | 244.02 | 236.27 |
| Investments total | 84.62 | 79.35 | 111.22 | 244.02 | 236.27 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 351.17 | 439.99 | 1.80 | 230.45 | 469.56 |
| Current amounts owed by group member comp. | 2.00 | 52.00 | 200.00 | ||
| Current deferred tax assets | 8.00 | 24.50 | 71.17 | ||
| Short term receivables total | 353.17 | 499.99 | 226.29 | 301.62 | 469.56 |
| Cash and bank deposits | 32.37 | 1 191.27 | 118.93 | 462.37 | 990.73 |
| Cash and cash equivalents | 32.37 | 1 191.27 | 118.93 | 462.37 | 990.73 |
| Balance sheet total (assets) | 1 214.32 | 3 677.03 | 3 521.51 | 5 757.71 | 7 433.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 57.20 | 1 000.00 | 750.00 | |
| Retained earnings | - 625.53 | 424.99 | - 204.04 | - 596.71 | |
| Profit of the financial year | 485.07 | 957.62 | 370.98 | 357.34 | 764.49 |
| Shareholders equity total | 535.07 | 1 382.09 | 903.16 | 1 203.30 | 967.78 |
| Provisions | 10.78 | ||||
| Non-current loans from credit institutions | 369.13 | 1 249.11 | 497.25 | 1 441.79 | 1 356.02 |
| Non-current liabilities total | 369.13 | 1 249.11 | 497.25 | 1 441.79 | 1 356.02 |
| Current loans from credit institutions | 11.88 | 47.88 | 42.62 | 83.30 | 84.54 |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.58 | 10.83 |
| Current owed to participating | 1.91 | 1.52 | 1.15 | 1.15 | |
| Current owed to group member | 1 591.66 | 2 303.07 | 3 978.67 | ||
| Short-term deferred tax liabilities | 140.01 | 310.02 | 166.58 | 150.83 | 355.39 |
| Other non-interest bearing current liabilities | 137.47 | 676.02 | 308.72 | 563.70 | 679.04 |
| Current liabilities total | 299.35 | 1 045.84 | 2 121.09 | 3 112.63 | 5 109.62 |
| Balance sheet total (liabilities) | 1 214.32 | 3 677.03 | 3 521.51 | 5 757.71 | 7 433.42 |
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.