Demacon ApS
CVR number: 38283065
Korskildelund 6, 2670 Greve
zk@demacon.dk
tel: 42436222
Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1 570.17 | ||
| External services | -1 530.36 | ||
| Gross profit | 39.82 | 494.51 | 615.21 |
| Employee benefit expenses | -19.36 | - 411.66 | - 390.44 |
| Other operating expenses | - 183.72 | - 182.13 | |
| Total depreciation | -7.19 | ||
| EBIT | 20.46 | - 108.06 | 42.64 |
| Other financial expenses | -1.12 | -2.14 | |
| Pre-tax profit | 20.46 | - 109.18 | 40.50 |
| Income taxes | -4.50 | 23.77 | -8.91 |
| Net earnings | 15.96 | -85.41 | 31.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43.00 | 43.00 | |||
| Tangible assets total | 43.00 | 43.00 | |||
| Other receivables | 24.04 | 24.04 | |||
| Investments total | 24.04 | 24.04 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 249.18 | 236.47 | |||
| Current deferred tax assets | 0.63 | ||||
| Short term receivables total | 249.81 | 236.47 | |||
| Cash and bank deposits | 15.96 | 162.14 | 69.94 | 50.00 | 50.00 |
| Cash and cash equivalents | 15.96 | 162.14 | 69.94 | 50.00 | 50.00 |
| Balance sheet total (assets) | 15.96 | 479.00 | 373.45 | 50.00 | 50.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | |
| Retained earnings | 0.00 | 96.20 | -31.59 | ||
| Profit of the financial year | 15.96 | -85.41 | 31.59 | ||
| Shareholders equity total | 15.96 | 60.80 | 50.00 | 50.00 | 50.00 |
| Provisions | 23.77 | 24.02 | |||
| Non-current advances received | 21.81 | ||||
| Non-current deferred tax liabilities | 8.97 | ||||
| Non-current liabilities total | 21.81 | 8.97 | |||
| Current trade creditors | 245.60 | 183.54 | |||
| Other non-interest bearing current liabilities | 127.01 | 106.92 | |||
| Current liabilities total | 372.61 | 290.46 | |||
| Balance sheet total (liabilities) | 15.96 | 479.00 | 373.45 | 50.00 | 50.00 |
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.