Sandberg Rådgivende Ingeniører ApS
CVR number: 42233463
Ulbækvej 24, 8721 Daugård
hs@sandberg-ri.dk
tel: 27854098
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 413.28 | 692.20 | 1 072.84 |
| Employee benefit expenses | - 273.55 | - 627.49 | - 631.55 |
| EBIT | 139.72 | 64.71 | 441.29 |
| Other financial expenses | -0.52 | -3.15 | -0.28 |
| Pre-tax profit | 139.20 | 61.55 | 441.01 |
| Income taxes | -31.04 | -13.93 | -97.17 |
| Net earnings | 108.16 | 47.63 | 343.84 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 138.88 | 95.25 | 145.97 |
| Prepayments and accrued income | 13.56 | 8.79 | 4.07 |
| Short term receivables total | 152.44 | 104.04 | 150.03 |
| Cash and bank deposits | 148.62 | 133.21 | 426.75 |
| Cash and cash equivalents | 148.62 | 133.21 | 426.75 |
| Balance sheet total (assets) | 301.06 | 237.24 | 576.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 60.00 | 20.00 | 120.00 |
| Retained earnings | -60.00 | 28.16 | - 142.01 |
| Profit of the financial year | 108.16 | 47.63 | 343.84 |
| Shareholders equity total | 148.16 | 135.79 | 361.83 |
| Non-current liabilities total | |||
| Current trade creditors | 42.78 | 10.95 | 13.38 |
| Current owed to participating | 7.00 | 6.50 | 0.50 |
| Short-term deferred tax liabilities | 31.04 | 13.93 | 20.17 |
| Other non-interest bearing current liabilities | 72.07 | 70.08 | 180.91 |
| Current liabilities total | 152.90 | 101.45 | 214.95 |
| Balance sheet total (liabilities) | 301.06 | 237.24 | 576.78 |
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.