Døstrup Tømrerforretning A/S
CVR number: 40451366
Vester Altan 33, Døstrup 9500 Hobro
dostruptomrer@gmail.com
tel: 20848048
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 523.85 | 1 789.19 | 2 649.64 | 3 763.27 | 3 627.67 |
| Employee benefit expenses | -1 478.85 | -1 355.08 | -2 210.87 | -3 107.84 | -3 688.33 |
| Total depreciation | - 179.22 | - 204.17 | - 259.56 | - 333.48 | - 327.16 |
| EBIT | - 134.23 | 229.95 | 179.22 | 321.95 | - 387.82 |
| Other financial income | 26.26 | 39.98 | |||
| Other financial expenses | -3.17 | -3.04 | -8.82 | -6.25 | -39.12 |
| Pre-tax profit | - 137.39 | 226.91 | 170.40 | 341.95 | - 386.96 |
| Income taxes | 29.00 | -50.66 | -31.46 | -78.42 | 76.00 |
| Net earnings | - 108.39 | 176.25 | 138.94 | 263.53 | - 310.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 545.60 | 409.20 | 272.81 | 136.42 | |
| Intangible assets total | 545.60 | 409.20 | 272.81 | 136.42 | |
| Machinery and equipment | 332.15 | 403.61 | 506.84 | 664.87 | 660.72 |
| Tangible assets total | 332.15 | 403.61 | 506.84 | 664.87 | 660.72 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 59.55 | 42.69 | 52.65 | 101.96 | 76.90 |
| Current other receivables | 170.97 | 725.65 | 725.18 | 891.94 | |
| Current deferred tax assets | 50.00 | ||||
| Short term receivables total | 59.55 | 213.66 | 778.30 | 827.14 | 1 018.84 |
| Cash and bank deposits | 325.43 | 588.23 | 535.44 | 250.47 | 694.38 |
| Cash and cash equivalents | 325.43 | 588.23 | 535.44 | 250.47 | 694.38 |
| Balance sheet total (assets) | 1 262.74 | 1 614.70 | 2 093.39 | 1 878.91 | 2 373.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 86.73 | -21.67 | 154.59 | 293.53 | 557.06 |
| Profit of the financial year | - 108.39 | 176.25 | 138.94 | 263.53 | - 310.96 |
| Shareholders equity total | 478.33 | 654.59 | 793.53 | 1 057.06 | 746.10 |
| Provisions | 121.00 | 109.00 | 76.00 | 46.00 | |
| Non-current liabilities total | |||||
| Current trade creditors | 286.34 | 124.85 | 292.31 | 92.35 | 682.75 |
| Short-term deferred tax liabilities | 62.66 | 64.46 | 94.42 | ||
| Other non-interest bearing current liabilities | 377.06 | 663.61 | 867.09 | 589.08 | 945.10 |
| Current liabilities total | 663.40 | 851.11 | 1 223.86 | 775.85 | 1 627.84 |
| Balance sheet total (liabilities) | 1 262.74 | 1 614.70 | 2 093.39 | 1 878.91 | 2 373.95 |
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.