GRAPEDESIGN ApS
CVR number: 28993919
Dortheavej 6, 2400 København NV
grape@grapedesign.dk
tel: 38878800
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 394.89 | 1 216.55 | 2 158.96 | 2 778.58 | 2 240.42 |
| Employee benefit expenses | -1 055.23 | - 973.20 | -1 646.76 | -1 569.29 | -1 716.19 |
| Total depreciation | -13.83 | -9.93 | -8.18 | ||
| EBIT | 325.83 | 233.42 | 504.02 | 1 209.29 | 524.23 |
| Other financial income | 0.00 | 0.21 | |||
| Other financial expenses | -6.62 | -12.32 | -18.36 | -26.51 | -5.23 |
| Pre-tax profit | 319.21 | 221.10 | 485.66 | 1 182.79 | 519.22 |
| Income taxes | -44.99 | - 262.79 | - 115.70 | ||
| Net earnings | 319.21 | 221.10 | 440.67 | 920.00 | 403.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.11 | 8.18 | |||
| Tangible assets total | 18.11 | 8.18 | |||
| Other non-current investments | -0.00 | ||||
| Other receivables | 71.42 | 72.95 | 74.36 | 78.06 | 95.70 |
| Investments total | 71.42 | 72.95 | 74.36 | 78.06 | 95.70 |
| Long term receivables total | |||||
| Finished products/goods | 501.22 | 749.46 | 721.35 | 1 106.52 | 917.23 |
| Inventories total | 501.22 | 749.46 | 721.35 | 1 106.52 | 917.23 |
| Current trade debtors | 111.50 | 478.49 | 1 190.44 | 567.19 | 263.59 |
| Prepayments and accrued income | 34.64 | 27.39 | |||
| Current other receivables | 4.93 | 182.37 | 1.76 | 98.01 | |
| Short term receivables total | 116.43 | 695.50 | 1 217.83 | 568.95 | 361.60 |
| Cash and bank deposits | 784.19 | 471.26 | 1 091.49 | 1 466.12 | 1 599.72 |
| Cash and cash equivalents | 784.19 | 471.26 | 1 091.49 | 1 466.12 | 1 599.72 |
| Balance sheet total (assets) | 1 491.36 | 1 997.35 | 3 105.04 | 3 219.65 | 2 974.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 150.00 | 500.00 | 500.00 | ||
| Retained earnings | 130.29 | 449.50 | 520.60 | 461.27 | 881.27 |
| Profit of the financial year | 319.21 | 221.10 | 440.67 | 920.00 | 403.52 |
| Shareholders equity total | 699.50 | 920.60 | 1 361.27 | 2 131.27 | 2 034.79 |
| Non-current other liabilities | 11.32 | 31.98 | |||
| Non-current liabilities total | 11.32 | 31.98 | |||
| Current loans from credit institutions | 0.00 | ||||
| Advances received | 3.73 | ||||
| Current trade creditors | 154.16 | 154.09 | 153.66 | 354.37 | 216.28 |
| Short-term deferred tax liabilities | 46.93 | 274.14 | 112.06 | ||
| Other non-interest bearing current liabilities | 626.38 | 890.67 | 1 543.18 | 456.14 | 611.13 |
| Current liabilities total | 780.54 | 1 044.76 | 1 743.76 | 1 088.38 | 939.47 |
| Balance sheet total (liabilities) | 1 491.36 | 1 997.35 | 3 105.04 | 3 219.65 | 2 974.25 |
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.