KLITTENS TØMRER ApS
CVR number: 19706133
Parallelvej 324, 6960 Hvide Sande
tel: 97311617
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 638.97 | 13 519.70 | 17 883.78 | 20 302.58 | 17 370.18 |
| Employee benefit expenses | -10 449.53 | -9 653.78 | -12 867.72 | -13 823.14 | -13 435.71 |
| Total depreciation | - 485.82 | - 390.40 | - 414.30 | - 403.62 | - 356.71 |
| EBIT | 3 703.62 | 3 475.52 | 4 601.77 | 6 075.82 | 3 577.76 |
| Other financial income | 321.22 | 0.20 | 0.20 | 0.31 | |
| Other financial expenses | -71.90 | -53.87 | -69.71 | -66.27 | -23.18 |
| Pre-tax profit | 3 952.93 | 3 421.85 | 4 532.25 | 6 009.55 | 3 554.90 |
| Income taxes | - 943.06 | - 754.20 | -1 018.82 | -1 324.81 | - 784.00 |
| Net earnings | 3 009.87 | 2 667.65 | 3 513.43 | 4 684.74 | 2 770.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 497.60 | 1 373.37 | 1 301.76 | 1 286.89 | 1 493.46 |
| Tangible assets total | 1 497.60 | 1 373.37 | 1 301.76 | 1 286.89 | 1 493.46 |
| Investments total | |||||
| Non-current other receivables | 155.74 | 155.74 | 155.74 | 155.74 | 155.74 |
| Long term receivables total | 155.74 | 155.74 | 155.74 | 155.74 | 155.74 |
| Raw materials and consumables | 468.41 | 433.07 | 425.27 | 653.40 | 658.47 |
| Inventories total | 468.41 | 433.07 | 425.27 | 653.40 | 658.47 |
| Current trade debtors | 2 348.81 | 3 504.30 | 3 186.30 | 2 420.08 | 3 464.30 |
| Prepayments and accrued income | 122.74 | 122.74 | 122.74 | 122.74 | 122.74 |
| Current other receivables | 2 692.07 | 4 968.01 | 3 957.74 | 4 236.43 | 3 094.70 |
| Current deferred tax assets | 200.10 | 122.61 | 985.29 | 814.96 | |
| Short term receivables total | 5 363.72 | 8 717.66 | 8 252.08 | 7 594.21 | 6 681.74 |
| Cash and bank deposits | 781.95 | 343.75 | 2 690.24 | 2 276.21 | 1 648.69 |
| Cash and cash equivalents | 781.95 | 343.75 | 2 690.24 | 2 276.21 | 1 648.69 |
| Balance sheet total (assets) | 8 267.42 | 11 023.60 | 12 825.09 | 11 966.46 | 10 638.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 400.00 | 2 400.00 | 3 200.00 | 4 400.00 | 2 800.00 |
| Retained earnings | -1 516.42 | - 906.55 | -1 438.89 | -2 325.46 | - 440.72 |
| Profit of the financial year | 3 009.87 | 2 667.65 | 3 513.43 | 4 684.74 | 2 770.90 |
| Shareholders equity total | 4 018.45 | 4 286.11 | 5 399.54 | 6 884.28 | 5 255.19 |
| Provisions | 586.75 | 563.56 | 1 245.59 | 1 906.32 | 630.43 |
| Non-current liabilities total | |||||
| Current trade creditors | 985.27 | 2 206.99 | 2 369.47 | 888.83 | 2 346.99 |
| Short-term deferred tax liabilities | 60.07 | ||||
| Other non-interest bearing current liabilities | 2 676.94 | 3 966.94 | 3 810.50 | 2 287.02 | 2 345.43 |
| Current liabilities total | 3 662.21 | 6 173.93 | 6 179.96 | 3 175.85 | 4 752.49 |
| Balance sheet total (liabilities) | 8 267.42 | 11 023.60 | 12 825.09 | 11 966.46 | 10 638.10 |
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.