DE PRAKTISKE KONSULENTER MASKINUDLEJNING ApS
CVR number: 35413618
Vester Alle 12, 9520 Skørping
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 441.77 | 650.21 | 436.81 | 282.58 | 579.83 |
| Total depreciation | - 341.80 | - 260.75 | - 491.90 | - 253.25 | - 220.78 |
| EBIT | 99.97 | 389.46 | -55.09 | 29.34 | 359.05 |
| Other financial income | 0.28 | ||||
| Other financial expenses | -2.14 | -0.75 | -28.99 | -2.01 | |
| Pre-tax profit | 97.83 | 388.71 | -84.07 | 27.33 | 359.33 |
| Income taxes | -23.67 | -75.35 | -5.35 | -47.54 | |
| Net earnings | 74.15 | 313.36 | -89.42 | 27.33 | 311.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 684.00 | 955.00 | 1 077.45 | 1 257.50 | 1 304.00 |
| Tangible assets total | 684.00 | 955.00 | 1 077.45 | 1 257.50 | 1 304.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 193.35 | ||||
| Inventories total | 193.35 | ||||
| Current trade debtors | 42.00 | 73.50 | 2.40 | ||
| Current other receivables | 293.96 | ||||
| Short term receivables total | 42.00 | 73.50 | 296.36 | ||
| Cash and bank deposits | 118.31 | 176.21 | 527.07 | 355.99 | 666.49 |
| Cash and cash equivalents | 118.31 | 176.21 | 527.07 | 355.99 | 666.49 |
| Balance sheet total (assets) | 844.31 | 1 398.06 | 1 604.51 | 1 613.49 | 2 266.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 195.78 | 269.93 | 583.30 | 493.88 | 521.21 |
| Profit of the financial year | 74.15 | 313.36 | -89.42 | 27.33 | 311.78 |
| Shareholders equity total | 349.93 | 663.30 | 573.88 | 601.21 | 912.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 161.49 | 315.00 | 143.63 | 11.16 | 336.64 |
| Current owed to participating | 273.37 | 342.95 | 772.86 | 913.18 | 884.93 |
| Short-term deferred tax liabilities | 45.67 | 75.35 | 5.35 | 47.54 | |
| Other non-interest bearing current liabilities | 13.84 | 1.46 | 108.80 | 87.93 | 84.74 |
| Current liabilities total | 494.37 | 734.76 | 1 030.63 | 1 012.28 | 1 353.86 |
| Balance sheet total (liabilities) | 844.31 | 1 398.06 | 1 604.51 | 1 613.49 | 2 266.85 |
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.