GERT PLOUG EL-SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 18640635
Møntmestervej 11, 3400 Hillerød
gp@gpelservice.dk
tel: 48288408
www.gpel.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 542.50 | 2 696.51 | 3 350.87 | 3 691.57 | 3 442.14 |
| Employee benefit expenses | -2 284.94 | -2 264.41 | -2 879.06 | -3 009.67 | -2 993.03 |
| Other operating expenses | -22.75 | -2.63 | |||
| Total depreciation | -58.61 | -33.85 | -31.51 | -56.21 | -69.26 |
| EBIT | 198.95 | 375.50 | 437.68 | 625.69 | 379.85 |
| Other financial income | 1.81 | 1.83 | 0.97 | 4.13 | 0.13 |
| Other financial expenses | -0.47 | -3.45 | -35.03 | -19.69 | -24.87 |
| Pre-tax profit | 200.29 | 373.88 | 403.62 | 610.13 | 355.11 |
| Income taxes | -46.74 | -84.00 | -90.58 | - 136.57 | -80.14 |
| Net earnings | 153.55 | 289.88 | 313.04 | 473.55 | 274.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 158.69 | 116.09 | 336.86 | 280.65 | 355.99 |
| Tangible assets total | 158.69 | 116.09 | 336.86 | 280.65 | 355.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 83.22 | 93.86 | 98.64 | 100.42 | 98.60 |
| Inventories total | 83.22 | 93.86 | 98.64 | 100.42 | 98.60 |
| Current trade debtors | 515.60 | 654.31 | 471.68 | 1 371.34 | 1 355.76 |
| Current amounts owed by group member comp. | 39.73 | 47.84 | 4.31 | 2.13 | |
| Prepayments and accrued income | 34.79 | 49.75 | 63.69 | 73.34 | 48.69 |
| Current other receivables | 740.69 | 805.47 | 927.32 | 712.29 | 819.68 |
| Short term receivables total | 1 330.81 | 1 557.37 | 1 467.00 | 2 159.09 | 2 224.14 |
| Cash and bank deposits | 80.16 | 355.14 | 650.73 | 275.60 | 139.87 |
| Cash and cash equivalents | 80.16 | 355.14 | 650.73 | 275.60 | 139.87 |
| Balance sheet total (assets) | 1 652.89 | 2 122.46 | 2 553.22 | 2 815.75 | 2 818.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 125.00 | 200.00 | 160.00 | 170.00 | 160.00 |
| Retained earnings | 227.39 | 180.94 | 310.82 | 453.85 | 767.41 |
| Profit of the financial year | 153.55 | 289.88 | 313.04 | 473.55 | 274.97 |
| Shareholders equity total | 705.94 | 870.82 | 983.85 | 1 297.41 | 1 402.38 |
| Provisions | 26.30 | 22.43 | 47.07 | 43.59 | 43.72 |
| Non-current loans from credit institutions | 207.62 | 151.15 | 109.73 | ||
| Non-current other liabilities | 78.34 | 152.07 | 153.79 | ||
| Non-current deferred tax liabilities | 157.02 | 162.51 | |||
| Non-current liabilities total | 78.34 | 152.07 | 361.41 | 308.16 | 272.24 |
| Current loans from credit institutions | 55.37 | 56.60 | 48.50 | ||
| Advances received | 26.88 | ||||
| Current trade creditors | 214.62 | 189.70 | 187.54 | 158.20 | 141.87 |
| Current owed to group member | 5.54 | ||||
| Short-term deferred tax liabilities | 41.60 | 69.88 | 43.94 | 112.05 | 46.01 |
| Other non-interest bearing current liabilities | 586.09 | 790.68 | 874.03 | 839.75 | 858.34 |
| Current liabilities total | 842.31 | 1 077.14 | 1 160.89 | 1 166.59 | 1 100.26 |
| Balance sheet total (liabilities) | 1 652.89 | 2 122.46 | 2 553.22 | 2 815.75 | 2 818.60 |
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.