Alt Til Børn ApS
CVR number: 31155371
Theilgaards Vej 4, 4600 Køge
koge@onskeborn.dk
tel: 56658390
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 405.42 | 5 337.62 | 6 047.42 | 4 582.13 | 4 681.94 |
| Employee benefit expenses | -2 606.52 | -3 924.04 | -3 656.21 | -4 162.84 | -4 349.98 |
| Total depreciation | - 155.81 | -99.11 | -52.60 | -40.78 | -33.41 |
| EBIT | 643.08 | 1 314.48 | 2 338.61 | 378.51 | 298.55 |
| Other financial income | 5.37 | 15.47 | 11.25 | ||
| Other financial expenses | -62.11 | -45.64 | -39.07 | -37.98 | - 199.65 |
| Pre-tax profit | 580.98 | 1 274.21 | 2 315.00 | 351.79 | 98.89 |
| Income taxes | - 128.43 | - 279.12 | - 506.01 | -75.04 | -21.74 |
| Net earnings | 452.55 | 995.08 | 1 808.99 | 276.75 | 77.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 191.15 | 170.76 | 118.89 | 85.47 | 52.06 |
| Machinery and equipment | 128.82 | 8.10 | 7.36 | ||
| Tangible assets total | 319.96 | 178.86 | 126.25 | 85.47 | 52.06 |
| Investments total | |||||
| Non-current loans receivable | 272.70 | 278.07 | 293.54 | 304.79 | 116.76 |
| Long term receivables total | 272.70 | 278.07 | 293.54 | 304.79 | 116.76 |
| Finished products/goods | 4 637.75 | 4 309.18 | 4 368.09 | 4 711.46 | 5 279.56 |
| Inventories total | 4 637.75 | 4 309.18 | 4 368.09 | 4 711.46 | 5 279.56 |
| Current trade debtors | 165.92 | 117.71 | 55.77 | 1.19 | 2.15 |
| Prepayments and accrued income | 52.08 | 24.91 | |||
| Current other receivables | 50.00 | 55.64 | 845.29 | 329.21 | 195.85 |
| Current deferred tax assets | 127.90 | ||||
| Short term receivables total | 343.81 | 225.44 | 925.97 | 330.40 | 198.01 |
| Cash and bank deposits | 1 255.30 | 2 935.49 | 3 827.11 | 1 957.32 | 1 081.09 |
| Cash and cash equivalents | 1 255.30 | 2 935.49 | 3 827.11 | 1 957.32 | 1 081.09 |
| Balance sheet total (assets) | 6 829.53 | 7 927.04 | 9 540.96 | 7 389.45 | 6 727.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 000.00 | 400.00 | |||
| Retained earnings | 1 833.45 | 2 286.00 | 1 281.08 | 2 690.08 | 2 966.83 |
| Profit of the financial year | 452.55 | 995.08 | 1 808.99 | 276.75 | 77.16 |
| Shareholders equity total | 2 411.00 | 3 406.08 | 5 215.08 | 3 491.83 | 3 168.99 |
| Provisions | 20.46 | 15.67 | 9.73 | 4.65 | |
| Non-current other liabilities | 175.67 | ||||
| Non-current liabilities total | 175.67 | ||||
| Current trade creditors | 1 221.26 | 1 729.41 | 2 018.21 | 1 657.01 | 1 495.26 |
| Current owed to group member | 2 257.44 | 1 197.89 | 956.05 | 796.53 | 525.91 |
| Other non-interest bearing current liabilities | 939.82 | 1 397.52 | 1 335.95 | 1 434.35 | 1 532.68 |
| Current liabilities total | 4 418.53 | 4 324.82 | 4 310.21 | 3 887.89 | 3 553.85 |
| Balance sheet total (liabilities) | 6 829.53 | 7 927.04 | 9 540.96 | 7 389.45 | 6 727.48 |
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.