Eskerod & Skovbøll ApS
CVR number: 40559035
Østerågade 5, 9000 Aalborg
tel: 73707505
www.eskeskov.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 412.64 | 2 040.56 | 3 261.48 | 2 933.07 | 3 182.46 |
| Employee benefit expenses | -1 254.79 | -1 697.93 | -2 729.83 | -2 404.20 | -2 264.68 |
| Total depreciation | -9.47 | -86.91 | |||
| EBIT | 157.85 | 342.63 | 531.65 | 519.41 | 830.86 |
| Other financial income | 75.17 | 178.67 | 71.67 | ||
| Other financial expenses | -4.79 | - 115.03 | -4.48 | -4.07 | |
| Pre-tax profit | 153.06 | 227.61 | 602.34 | 694.02 | 902.53 |
| Income taxes | -35.20 | -51.15 | - 135.52 | - 155.86 | - 206.66 |
| Net earnings | 117.86 | 176.46 | 466.82 | 538.16 | 695.86 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 132.62 | ||||
| Intangible rights | 212.57 | ||||
| Intangible assets total | 132.62 | 212.57 | |||
| Machinery and equipment | 179.85 | 212.76 | |||
| Tangible assets total | 179.85 | 212.76 | |||
| Other receivables | 132.00 | 132.00 | |||
| Investments total | 132.00 | 132.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 75.97 | 266.68 | 23.02 | 19.03 | 127.39 |
| Prepayments and accrued income | 33.70 | 2.60 | 76.00 | ||
| Current other receivables | 49.50 | 49.50 | 67.18 | ||
| Short term receivables total | 125.47 | 316.18 | 123.89 | 21.63 | 203.39 |
| Other current investments | 416.37 | ||||
| Cash and bank deposits | 422.11 | 457.10 | 1 476.31 | 1 298.94 | 1 126.62 |
| Cash and cash equivalents | 422.11 | 873.47 | 1 476.31 | 1 298.94 | 1 126.62 |
| Balance sheet total (assets) | 547.58 | 1 189.65 | 1 600.19 | 1 765.04 | 1 887.33 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 5.00 | 130.00 | 466.00 | 534.00 | 695.00 |
| Retained earnings | 45.00 | 32.86 | - 256.68 | - 323.86 | - 480.71 |
| Profit of the financial year | 117.86 | 176.46 | 466.82 | 538.16 | 695.86 |
| Shareholders equity total | 217.86 | 389.32 | 726.14 | 798.29 | 960.16 |
| Provisions | 39.57 | 46.47 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 14.08 | 56.11 | 0.71 | 65.62 | 20.73 |
| Short-term deferred tax liabilities | 35.20 | 86.35 | 178.67 | 106.29 | 181.76 |
| Other non-interest bearing current liabilities | 280.45 | 377.23 | 392.22 | 398.19 | 295.83 |
| Accruals and deferred income | 280.64 | 302.46 | 357.08 | 382.38 | |
| Current liabilities total | 329.72 | 800.33 | 874.06 | 927.18 | 880.70 |
| Balance sheet total (liabilities) | 547.58 | 1 189.65 | 1 600.19 | 1 765.04 | 1 887.33 |
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.