Auto-Mow ApS
CVR number: 40145338
Aa.Louis-Hansens Alle 4, 3060 Espergærde
info@auto-mow.com
tel: 61605950
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 495.50 | 3 675.27 | 5 346.02 | 8 342.64 | 7 590.16 |
| Employee benefit expenses | -15.37 | -1 402.08 | -2 961.24 | -4 927.24 | -5 834.38 |
| Total depreciation | -5.60 | -68.02 | - 120.03 | - 123.26 | |
| EBIT | 480.12 | 2 267.59 | 2 316.75 | 3 295.37 | 1 632.52 |
| Other financial income | 7.47 | -4.78 | 17.38 | 0.64 | |
| Other financial expenses | -19.36 | -4.76 | -18.88 | -80.83 | - 259.64 |
| Pre-tax profit | 460.76 | 2 270.31 | 2 293.09 | 3 231.92 | 1 373.52 |
| Income taxes | - 102.92 | - 536.02 | - 533.30 | - 739.09 | - 350.47 |
| Net earnings | 357.84 | 1 734.29 | 1 759.79 | 2 492.83 | 1 023.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 162.40 | 576.51 | 456.48 | 381.72 | |
| Tangible assets total | 162.40 | 576.51 | 456.48 | 381.72 | |
| Other receivables | 67.07 | 94.58 | 100.71 | 105.37 | |
| Investments total | 67.07 | 94.58 | 100.71 | 105.37 | |
| Long term receivables total | |||||
| Finished products/goods | 158.80 | 752.37 | 1 925.05 | 7 541.77 | 7 075.69 |
| Advance payments | 422.00 | ||||
| Inventories total | 158.80 | 752.37 | 1 925.05 | 7 541.77 | 7 497.69 |
| Current trade debtors | 148.60 | 898.03 | 2 994.15 | 1 833.80 | 1 712.66 |
| Current amounts owed by group member comp. | 292.78 | 481.45 | 493.91 | ||
| Prepayments and accrued income | 215.59 | 52.98 | 73.59 | ||
| Current other receivables | 64.76 | 95.82 | 314.39 | 223.75 | 500.47 |
| Short term receivables total | 428.94 | 1 286.63 | 3 789.98 | 2 604.43 | 2 286.72 |
| Cash and bank deposits | 205.86 | 1 298.82 | 1 590.00 | 292.96 | 416.94 |
| Cash and cash equivalents | 205.86 | 1 298.82 | 1 590.00 | 292.96 | 416.94 |
| Balance sheet total (assets) | 793.60 | 3 567.28 | 7 976.11 | 10 996.35 | 10 688.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 357.84 | 2 092.13 | 1 851.92 | 4 344.75 | |
| Profit of the financial year | 357.84 | 1 734.29 | 1 759.79 | 2 492.83 | 1 023.05 |
| Shareholders equity total | 407.84 | 2 142.13 | 3 901.92 | 6 394.75 | 5 417.80 |
| Provisions | 8.01 | 23.95 | 23.27 | 18.11 | |
| Non-current other liabilities | 238.65 | ||||
| Non-current deferred tax liabilities | 102.92 | 528.01 | 517.35 | 923.49 | 355.63 |
| Non-current liabilities total | 102.92 | 528.01 | 756.00 | 923.49 | 355.63 |
| Current loans from credit institutions | 1.67 | 2 130.16 | 962.81 | ||
| Current trade creditors | 36.41 | 128.37 | 2 031.78 | 303.05 | 597.23 |
| Current owed to participating | 109.29 | 23.43 | 77.72 | 98.52 | |
| Current owed to group member | 137.14 | 81.67 | 1 264.90 | ||
| Short-term deferred tax liabilities | 102.92 | 528.01 | 517.35 | 739.77 | |
| Other non-interest bearing current liabilities | 0.00 | 657.85 | 627.69 | 626.56 | 1 233.67 |
| Current liabilities total | 282.84 | 889.13 | 3 294.24 | 3 654.84 | 4 896.90 |
| Balance sheet total (liabilities) | 793.60 | 3 567.28 | 7 976.12 | 10 996.35 | 10 688.43 |
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.