ARKITEKTFIRMAET KAMP ApS
CVR number: 20970243
Villavej 12 B, 8660 Skanderborg
tel: 86512850
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 372.88 | 2 152.87 | 1 812.52 | 2 897.30 | 2 499.16 |
| Employee benefit expenses | -1 290.68 | -1 610.20 | -1 067.20 | -1 772.20 | -1 735.42 |
| Total depreciation | -13.25 | -19.43 | -19.43 | -14.67 | -15.03 |
| EBIT | 68.95 | 523.25 | 725.89 | 1 110.43 | 748.70 |
| Other financial income | 10.53 | ||||
| Other financial expenses | -12.06 | -16.05 | -63.05 | -48.99 | -0.60 |
| Pre-tax profit | 56.90 | 507.19 | 662.84 | 1 061.44 | 758.63 |
| Income taxes | -13.54 | - 111.77 | - 146.56 | - 233.84 | - 167.00 |
| Net earnings | 43.36 | 395.42 | 516.28 | 827.60 | 591.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 74.75 | 55.31 | 35.88 | 21.21 | 6.18 |
| Tangible assets total | 74.75 | 55.31 | 35.88 | 21.21 | 6.18 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 101.85 | 7.78 | 154.73 | 135.30 | 164.67 |
| Current amounts owed by group member comp. | 703.26 | ||||
| Prepayments and accrued income | 20.50 | 58.56 | 45.14 | 61.61 | 52.00 |
| Current other receivables | 625.25 | 803.16 | 961.84 | 827.55 | 584.56 |
| Short term receivables total | 747.60 | 869.51 | 1 161.71 | 1 727.72 | 801.23 |
| Other current investments | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Cash and bank deposits | 1 512.90 | 2 238.47 | 2 650.65 | 1 401.55 | 2 029.71 |
| Cash and cash equivalents | 1 517.90 | 2 243.47 | 2 655.65 | 1 406.55 | 2 034.71 |
| Balance sheet total (assets) | 2 340.24 | 3 168.29 | 3 853.24 | 3 155.49 | 2 842.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 500.00 | 750.00 | 550.00 | |
| Retained earnings | 1 042.77 | 586.13 | 481.55 | 247.82 | 525.43 |
| Profit of the financial year | 43.36 | 395.42 | 516.28 | 827.60 | 591.63 |
| Shareholders equity total | 1 211.13 | 1 606.55 | 1 622.82 | 1 950.43 | 1 792.06 |
| Provisions | 23.24 | 35.22 | 54.07 | 25.39 | 110.95 |
| Non-current owed to group member | 551.91 | 642.36 | 1 395.05 | ||
| Non-current other liabilities | - 127.71 | ||||
| Non-current deferred tax liabilities | 127.71 | ||||
| Non-current liabilities total | 551.91 | 642.36 | 1 395.05 | ||
| Current trade creditors | 20.00 | 60.03 | 20.00 | 20.00 | 20.00 |
| Current owed to participating | 2.59 | 2.78 | 2.89 | 2.89 | 2.89 |
| Current owed to group member | 99.79 | 133.17 | |||
| Short-term deferred tax liabilities | 262.53 | 81.44 | |||
| Other non-interest bearing current liabilities | 531.37 | 721.57 | 758.41 | 894.26 | 701.60 |
| Current liabilities total | 553.96 | 884.17 | 781.30 | 1 179.67 | 939.11 |
| Balance sheet total (liabilities) | 2 340.24 | 3 168.29 | 3 853.24 | 3 155.49 | 2 842.11 |
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.