SABROE JOURNALISTIK ApS
CVR number: 21238597
Strandvejen 123 B, 2900 Hellerup
ps@sabroemedia.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 354.70 | 440.72 | 398.78 | 373.00 | 226.19 |
| Employee benefit expenses | - 351.30 | - 390.50 | - 542.05 | - 516.78 | - 369.83 |
| Total depreciation | -19.83 | - 105.91 | -5.02 | -5.02 | |
| EBIT | 3.39 | 30.39 | - 249.19 | - 148.80 | - 148.66 |
| Other financial income | 12.03 | 284.24 | 175.18 | 9.17 | 211.06 |
| Other financial expenses | - 237.03 | -5.60 | -20.27 | -63.59 | -3.05 |
| Pre-tax profit | - 221.61 | 309.03 | -94.27 | - 203.22 | 59.36 |
| Income taxes | 48.08 | - 182.36 | -11.28 | ||
| Net earnings | - 173.53 | 126.67 | - 105.55 | - 203.22 | 59.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 509.74 | 403.83 | 26.80 | 21.78 | |
| Tangible assets total | 509.74 | 403.83 | 26.80 | 21.78 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 77.72 | 41.87 | 60.88 | 50.31 | 35.33 |
| Prepayments and accrued income | 0.84 | 6.12 | |||
| Current other receivables | 6.81 | 82.60 | 60.82 | ||
| Current deferred tax assets | 208.89 | 16.55 | 5.04 | 4.50 | 3.17 |
| Short term receivables total | 287.45 | 58.43 | 78.84 | 137.42 | 99.33 |
| Other current investments | 1 068.80 | 979.22 | 964.00 | 427.31 | 401.18 |
| Cash and bank deposits | 118.72 | 429.07 | 67.66 | 79.51 | 179.18 |
| Cash and cash equivalents | 1 187.52 | 1 408.30 | 1 031.66 | 506.83 | 580.36 |
| Balance sheet total (assets) | 1 474.97 | 1 976.47 | 1 514.33 | 671.04 | 701.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 200.00 | 200.00 | 150.00 | 100.00 |
| Retained earnings | 1 038.16 | 864.63 | 791.30 | 535.75 | 232.52 |
| Profit of the financial year | - 173.53 | 126.67 | - 105.55 | - 203.22 | 59.36 |
| Shareholders equity total | 1 389.63 | 1 316.30 | 1 010.75 | 607.52 | 516.88 |
| Non-current loans from credit institutions | 393.19 | 356.86 | |||
| Non-current liabilities total | 393.19 | 356.86 | |||
| Current loans from credit institutions | 66.00 | 52.00 | |||
| Current trade creditors | 18.00 | 18.00 | |||
| Current owed to participating | 6.73 | 9.76 | |||
| Other non-interest bearing current liabilities | 78.61 | 191.22 | 94.73 | 45.52 | 166.59 |
| Current liabilities total | 85.34 | 266.98 | 146.73 | 63.52 | 184.59 |
| Balance sheet total (liabilities) | 1 474.97 | 1 976.47 | 1 514.33 | 671.04 | 701.47 |
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.