Københavns Total Entreprise ApS
CVR number: 39813467
Forbindelsesvej 4, 2100 København Ø
dm@e84.dk
tel: 28902000
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 581.62 | 2 476.54 | 1 340.21 | 4 735.83 | 794.99 |
| Employee benefit expenses | -1 308.38 | -1 346.13 | - 637.71 | - 618.73 | - 840.52 |
| Total depreciation | -99.94 | - 112.60 | - 112.60 | - 112.60 | |
| EBIT | 1 273.23 | 1 030.47 | 589.90 | 4 004.49 | - 158.14 |
| Other financial income | 22.03 | 53.74 | 49.99 | 90.43 | |
| Other financial expenses | -70.41 | -70.75 | -47.42 | -37.12 | -27.70 |
| Pre-tax profit | 1 202.82 | 981.75 | 596.23 | 4 017.36 | -95.40 |
| Income taxes | - 276.89 | - 219.56 | - 134.39 | - 893.77 | 14.52 |
| Net earnings | 925.93 | 762.20 | 461.83 | 3 123.59 | -80.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 473.02 | 563.08 | 450.48 | 337.88 | 225.27 |
| Tangible assets total | 473.02 | 563.08 | 450.48 | 337.88 | 225.27 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 67.30 | 411.53 | 411.53 | 411.53 | 411.53 |
| Inventories total | 67.30 | 411.53 | 411.53 | 411.53 | 411.53 |
| Current trade debtors | 1 404.75 | 59.61 | 641.86 | 2 359.55 | 37.98 |
| Current amounts owed by group member comp. | 905.00 | 2 050.93 | 738.42 | 3 867.41 | 1 712.37 |
| Prepayments and accrued income | 3.90 | 4.65 | 18.41 | 13.62 | |
| Current other receivables | 67.93 | 745.18 | 270.40 | 23.28 | |
| Short term receivables total | 2 377.68 | 2 114.44 | 2 130.11 | 6 515.77 | 1 787.24 |
| Cash and bank deposits | 1 490.93 | 484.91 | 144.34 | 492.99 | 421.45 |
| Cash and cash equivalents | 1 490.93 | 484.91 | 144.34 | 492.99 | 421.45 |
| Balance sheet total (assets) | 4 408.94 | 3 573.96 | 3 136.46 | 7 758.17 | 2 845.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 750.00 | 500.00 | 3 000.00 | ||
| Retained earnings | 175.93 | 438.13 | -2 100.04 | 1 023.55 | |
| Profit of the financial year | 925.93 | 762.20 | 461.83 | 3 123.59 | -80.88 |
| Shareholders equity total | 975.93 | 1 738.13 | 1 449.96 | 4 073.55 | 992.67 |
| Provisions | 26.00 | 33.68 | 31.69 | 23.79 | 9.27 |
| Non-current loans from credit institutions | 242.38 | 183.85 | 125.74 | 71.80 | |
| Non-current liabilities total | 242.38 | 183.85 | 125.74 | 71.80 | |
| Current loans from credit institutions | 57.85 | 58.47 | 59.10 | 59.74 | |
| Current trade creditors | 2 801.27 | 369.20 | 889.45 | 974.87 | 1 133.89 |
| Current owed to participating | 11.88 | ||||
| Current owed to group member | 122.98 | ||||
| Short-term deferred tax liabilities | 250.89 | 211.88 | 136.38 | 901.67 | |
| Other non-interest bearing current liabilities | 219.99 | 920.85 | 386.66 | 1 599.45 | 578.13 |
| Current liabilities total | 3 407.01 | 1 559.78 | 1 470.95 | 3 535.09 | 1 771.76 |
| Balance sheet total (liabilities) | 4 408.94 | 3 573.96 | 3 136.46 | 7 758.17 | 2 845.49 |
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.