KIRSTEN EGEBJERG ApS
CVR number: 27771661
Njalsgade 59, 2300 København S
kirstenegebjerg@hotmail.com
tel: 20942674
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 231.36 | 379.77 | 430.29 | 279.60 | 168.79 |
| Employee benefit expenses | - 189.69 | - 278.10 | - 492.64 | - 219.44 | - 148.98 |
| EBIT | 41.67 | 101.67 | -62.35 | 60.15 | 19.81 |
| Other financial income | 166.03 | 20.11 | 178.69 | - 198.62 | 89.62 |
| Other financial expenses | -0.31 | -3.42 | -0.71 | -0.43 | |
| Pre-tax profit | 207.40 | 118.36 | 115.63 | - 138.89 | 109.44 |
| Income taxes | -45.61 | -26.40 | -25.61 | 30.54 | -25.32 |
| Net earnings | 161.80 | 91.96 | 90.03 | - 108.36 | 84.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 23.10 | 11.25 | 3.45 | 3.15 | |
| Current other receivables | 14.29 | ||||
| Current deferred tax assets | 4.39 | 46.93 | 14.47 | ||
| Short term receivables total | 37.39 | 15.64 | 50.38 | 17.62 | |
| Other current investments | 1 107.31 | 1 127.36 | 1 305.98 | 1 107.18 | 842.06 |
| Cash and bank deposits | 270.65 | 310.03 | 149.10 | 129.41 | 402.87 |
| Cash and cash equivalents | 1 377.97 | 1 437.39 | 1 455.08 | 1 236.59 | 1 244.93 |
| Balance sheet total (assets) | 1 377.97 | 1 474.77 | 1 470.73 | 1 286.97 | 1 262.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 917.89 | 1 023.19 | 1 057.95 | 1 089.08 | 919.72 |
| Profit of the financial year | 161.80 | 91.96 | 90.03 | - 108.36 | 84.12 |
| Shareholders equity total | 1 259.99 | 1 296.65 | 1 330.18 | 1 164.62 | 1 189.84 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 13.08 | 13.06 | 13.45 |
| Current owed to participating | 2.70 | 4.50 | |||
| Short-term deferred tax liabilities | 35.61 | 18.40 | |||
| Other non-interest bearing current liabilities | 67.17 | 142.73 | 127.46 | 109.28 | 59.26 |
| Current liabilities total | 117.98 | 178.12 | 140.55 | 122.35 | 72.71 |
| Balance sheet total (liabilities) | 1 377.97 | 1 474.77 | 1 470.73 | 1 286.97 | 1 262.55 |
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.