By Komi ApS
CVR number: 41881887
Strandvejen 136, 2900 Hellerup
kontakt@bykomi.dk
tel: 50108030
www.bykomi.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 46.03 | 735.43 | 782.18 |
| Employee benefit expenses | - 111.16 | - 267.18 | - 315.90 |
| Total depreciation | -60.51 | -69.38 | -69.38 |
| EBIT | - 125.64 | 398.88 | 396.90 |
| Other financial income | 9.50 | 0.69 | |
| Other financial expenses | -35.71 | -29.49 | |
| Pre-tax profit | - 161.36 | 378.88 | 397.59 |
| Income taxes | 33.90 | -83.70 | -87.46 |
| Net earnings | - 127.46 | 295.18 | 310.13 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 145.40 | 129.25 | 113.09 |
| Intangible assets total | 145.40 | 129.25 | 113.09 |
| Machinery and equipment | 487.90 | 434.67 | 381.45 |
| Tangible assets total | 487.90 | 434.67 | 381.45 |
| Investments total | |||
| Non-current other receivables | 38.44 | 38.44 | 42.56 |
| Long term receivables total | 38.44 | 38.44 | 42.56 |
| Inventories total | |||
| Current trade debtors | 8.98 | 9.90 | |
| Current amounts owed by group member comp. | 408.58 | 838.11 | |
| Current other receivables | 0.62 | ||
| Current deferred tax assets | 49.08 | ||
| Short term receivables total | 49.71 | 417.56 | 848.01 |
| Cash and bank deposits | 176.63 | 307.23 | 361.19 |
| Cash and cash equivalents | 176.63 | 307.23 | 361.19 |
| Balance sheet total (assets) | 898.07 | 1 327.15 | 1 746.30 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 127.46 | 167.73 | |
| Profit of the financial year | - 127.46 | 295.18 | 310.13 |
| Shareholders equity total | -87.46 | 207.72 | 517.86 |
| Provisions | 15.18 | 28.42 | 41.65 |
| Non-current liabilities total | |||
| Current trade creditors | 15.00 | 15.00 | 16.25 |
| Current owed to group member | 898.58 | 945.13 | 945.13 |
| Short-term deferred tax liabilities | 70.47 | 74.23 | |
| Other non-interest bearing current liabilities | 56.77 | 60.42 | 151.19 |
| Current liabilities total | 970.35 | 1 091.01 | 1 186.80 |
| Balance sheet total (liabilities) | 898.07 | 1 327.15 | 1 746.30 |
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.