COMPAGNIET AF 2004 ApS — Credit Rating and Financial Key Figures
CVR number: 26994349
Åsvej 3, Jersie 2680 Solrød Strand
helge@compagniet.dk
tel: 56167723
www.compagniet.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 306.16 | 395.75 | 752.72 | 402.64 | 516.85 |
| Employee benefit expenses | - 210.18 | - 209.27 | - 204.18 | - 304.64 | - 255.55 |
| EBIT | 95.98 | 186.48 | 548.54 | 98.00 | 261.30 |
| Other financial income | 1.29 | ||||
| Other financial expenses | -44.30 | -26.04 | -12.53 | -25.35 | -47.32 |
| Pre-tax profit | 51.68 | 160.44 | 536.01 | 73.95 | 213.97 |
| Income taxes | -39.95 | - 126.35 | -30.21 | -53.37 | |
| Net earnings | 51.68 | 120.49 | 409.66 | 43.74 | 160.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 478.62 | 1 728.64 | 1 901.46 | 2 089.38 | 1 816.01 |
| Inventories total | 1 478.62 | 1 728.64 | 1 901.46 | 2 089.38 | 1 816.01 |
| Current trade debtors | 159.28 | 56.64 | 175.28 | 151.03 | 88.20 |
| Current amounts owed by group member comp. | 7.75 | 11.50 | 4.42 | ||
| Prepayments and accrued income | 0.56 | 0.56 | |||
| Current other receivables | 12.00 | 12.00 | 22.56 | 17.49 | 22.27 |
| Short term receivables total | 179.02 | 80.14 | 202.26 | 169.08 | 111.03 |
| Cash and bank deposits | 5.48 | 6.50 | 720.21 | 10.21 | 11.64 |
| Cash and cash equivalents | 5.48 | 6.50 | 720.21 | 10.21 | 11.64 |
| Balance sheet total (assets) | 1 663.12 | 1 815.29 | 2 823.93 | 2 268.67 | 1 938.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 50.00 | 100.00 | |||
| Retained earnings | 355.07 | 356.75 | 377.24 | 786.89 | 830.63 |
| Profit of the financial year | 51.68 | 120.49 | 409.66 | 43.74 | 160.60 |
| Shareholders equity total | 531.75 | 652.24 | 1 011.89 | 955.63 | 1 116.23 |
| Non-current liabilities total | |||||
| Current trade creditors | 135.59 | 187.68 | 427.20 | 381.28 | 40.92 |
| Current owed to group member | 83.58 | 109.28 | |||
| Short-term deferred tax liabilities | 39.95 | 126.35 | 25.70 | 53.37 | |
| Other non-interest bearing current liabilities | 995.77 | 935.41 | 1 258.49 | 822.49 | 618.87 |
| Current liabilities total | 1 131.37 | 1 163.05 | 1 812.04 | 1 313.04 | 822.44 |
| Balance sheet total (liabilities) | 1 663.12 | 1 815.29 | 2 823.93 | 2 268.67 | 1 938.67 |
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.