ØSTERMARK GROUTING A/S
CVR number: 34476195
Nybovej 34, 7500 Holstebro
mail@oestermarkgrouting.com
tel: 88731000
www.oestermarkgrouting.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 47 948.00 | 55 750.00 | 59 703.00 | 47 886.37 | 36 218.81 |
| Employee benefit expenses | -33 481.88 | -29 077.15 | |||
| Other operating expenses | - 298.13 | - 211.73 | |||
| Total depreciation | - 924.69 | - 764.84 | |||
| EBIT | 18 585.00 | 23 888.00 | 22 866.00 | 13 181.66 | 6 165.09 |
| Other financial income | 592.11 | 1 000.90 | |||
| Other financial expenses | -1 315.25 | - 269.02 | |||
| Net income from associates (fin.) | 1 227.30 | 16.83 | |||
| Pre-tax profit | 15 643.00 | 18 513.00 | 15 949.00 | 13 685.82 | 6 913.80 |
| Income taxes | -3 034.16 | -1 567.47 | |||
| Net earnings | 15 643.00 | 18 513.00 | 15 949.00 | 10 651.67 | 5 346.33 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 067.19 | 1 346.85 | |||
| Tangible assets total | 2 067.19 | 1 346.85 | |||
| Holdings in group member companies | 570.23 | 652.38 | |||
| Other receivables | 55 816.00 | 62 830.00 | 61 443.00 | 573.58 | 573.58 |
| Investments total | 55 816.00 | 62 830.00 | 61 443.00 | 1 143.81 | 1 225.96 |
| Non-curr. owed by group member comp. | 1 050.00 | 1 050.00 | |||
| Long term receivables total | 1 050.00 | 1 050.00 | |||
| Raw materials and consumables | 5 514.55 | 5 529.62 | |||
| Inventories total | 5 514.55 | 5 529.62 | |||
| Current trade debtors | 21 096.78 | 23 945.92 | |||
| Current amounts owed by group member comp. | 18 125.62 | 15 806.72 | |||
| Prepayments and accrued income | 336.35 | 348.47 | |||
| Current other receivables | 2 537.64 | 1 381.49 | |||
| Short term receivables total | 42 096.39 | 41 482.61 | |||
| Cash and bank deposits | 3 655.69 | 191.90 | |||
| Cash and cash equivalents | 3 655.69 | 191.90 | |||
| Balance sheet total (assets) | 55 816.00 | 62 830.00 | 61 443.00 | 55 527.63 | 50 826.94 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 33 577.00 | 42 090.00 | 43 039.00 | 500.00 | 500.00 |
| Shares repurchased | 7 300.00 | 4 100.00 | |||
| Retained earnings | -15 643.00 | -18 513.00 | -15 949.00 | 20 268.35 | 26 838.12 |
| Profit of the financial year | 15 643.00 | 18 513.00 | 15 949.00 | 10 651.67 | 5 346.33 |
| Shareholders equity total | 33 577.00 | 42 090.00 | 43 039.00 | 38 720.02 | 36 784.45 |
| Provisions | 2 372.00 | 1 678.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.97 | 471.40 | |||
| Current trade creditors | 1 656.04 | 1 666.99 | |||
| Current owed to group member | 2 496.64 | 2 581.56 | |||
| Short-term deferred tax liabilities | 3 063.76 | 2 353.47 | |||
| Other non-interest bearing current liabilities | 6 596.39 | 4 931.27 | |||
| Accruals and deferred income | 621.80 | 359.79 | |||
| Current liabilities total | 14 435.61 | 12 364.48 | |||
| Balance sheet total (liabilities) | 33 577.00 | 42 090.00 | 43 039.00 | 55 527.63 | 50 826.94 |
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.