GIS Solution ApS
CVR number: 37945684
Vennemindevej 61, 2100 København Ø
kontakt@gissolution.dk
tel: 70444490
gissolution.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 215.16 | 1 558.91 | 1 797.69 | 5 568.02 | 3 091.40 |
| Employee benefit expenses | - 911.02 | -1 274.38 | -1 177.19 | -4 178.26 | -2 429.37 |
| Total depreciation | -46.85 | -93.71 | - 182.80 | - 219.50 | |
| EBIT | 304.14 | 237.68 | 526.80 | 1 206.97 | 442.53 |
| Other financial income | 82.97 | 3.96 | 6.07 | 229.69 | |
| Other financial expenses | -2.16 | -97.23 | -19.15 | - 625.29 | - 444.33 |
| Pre-tax profit | 384.94 | 144.41 | 507.65 | 587.75 | 227.89 |
| Income taxes | -85.10 | -31.77 | - 113.71 | - 137.87 | -72.21 |
| Net earnings | 299.85 | 112.64 | 393.94 | 449.88 | 155.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 234.27 | 140.56 | 176.86 | ||
| Intangible assets total | 234.27 | 140.56 | 176.86 | ||
| Machinery and equipment | 88.84 | 46.20 | |||
| Tangible assets total | 88.84 | 46.20 | |||
| Other receivables | 101.25 | 101.25 | 22.40 | 22.40 | 43.88 |
| Investments total | 101.25 | 101.25 | 22.40 | 22.40 | 43.88 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 543.27 | 703.14 | 1 427.30 | 1 919.46 | 536.86 |
| Prepayments and accrued income | 640.00 | ||||
| Current other receivables | 170.96 | ||||
| Current deferred tax assets | 12.00 | 12.00 | 5.67 | ||
| Short term receivables total | 543.27 | 715.14 | 1 439.30 | 2 559.46 | 713.48 |
| Other current investments | 482.22 | 96.09 | 886.71 | 1 220.72 | 1 451.84 |
| Cash and bank deposits | 630.02 | 1 070.48 | 938.19 | 593.54 | 1 508.02 |
| Cash and cash equivalents | 1 112.24 | 1 166.57 | 1 824.90 | 1 814.25 | 2 959.86 |
| Balance sheet total (assets) | 1 756.75 | 2 217.23 | 3 427.17 | 4 661.81 | 3 763.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.90 | 61.00 | |||
| Other reserves | 182.73 | 109.64 | 38.91 | ||
| Retained earnings | 134.80 | 251.92 | 437.65 | 843.42 | 1 271.20 |
| Profit of the financial year | 299.85 | 112.64 | 393.94 | 449.88 | 155.68 |
| Shareholders equity total | 484.65 | 597.29 | 991.22 | 1 441.10 | 1 537.88 |
| Provisions | 31.77 | 30.92 | 37.34 | ||
| Non-current other liabilities | 3.44 | 40.87 | 40.87 | 40.82 | |
| Non-current deferred tax liabilities | 99.55 | 114.11 | 88.50 | ||
| Non-current liabilities total | 3.44 | 40.87 | 140.42 | 154.93 | 88.50 |
| Advances received | 749.60 | 925.76 | 1 491.57 | ||
| Current trade creditors | 132.20 | 34.50 | 196.38 | 9.50 | 9.50 |
| Short-term deferred tax liabilities | 88.38 | 74.44 | 94.55 | 115.45 | |
| Other non-interest bearing current liabilities | 298.48 | 512.61 | 576.65 | 966.52 | 992.06 |
| Accruals and deferred income | 1 957.86 | 1 020.02 | |||
| Current liabilities total | 1 268.67 | 1 547.31 | 2 264.60 | 3 028.44 | 2 137.03 |
| Balance sheet total (liabilities) | 1 756.75 | 2 217.23 | 3 427.17 | 4 661.81 | 3 763.42 |
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.