KELD KNUDSEN. AUTOMOBILER. BLÅHØJ ApS
CVR number: 11424899
Birkehegnet 29, Blåhøj 7330 Brande
tel: 75345678
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 403.04 | 389.07 | 435.68 | 369.07 | 147.60 |
| Employee benefit expenses | - 301.01 | - 306.63 | - 318.20 | - 321.14 | - 316.11 |
| Total depreciation | -5.08 | ||||
| EBIT | 96.95 | 82.45 | 117.48 | 47.93 | - 168.51 |
| Other financial income | 9.90 | 5.47 | |||
| Other financial expenses | -26.90 | -30.70 | -30.15 | -4.95 | -0.30 |
| Pre-tax profit | 70.05 | 51.74 | 87.33 | 52.88 | - 163.34 |
| Income taxes | -14.57 | -12.03 | -19.66 | -11.59 | 35.87 |
| Net earnings | 55.48 | 39.71 | 67.67 | 41.29 | - 127.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.25 | ||||
| Tangible assets total | 19.25 | ||||
| Other receivables | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Investments total | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Long term receivables total | |||||
| Finished products/goods | 248.70 | 261.40 | 187.60 | 310.10 | 151.60 |
| Inventories total | 248.70 | 261.40 | 187.60 | 310.10 | 151.60 |
| Current trade debtors | 1.50 | 80.50 | 2.00 | 17.50 | |
| Current amounts owed by group member comp. | 1 275.99 | 273.13 | 275.36 | ||
| Current other receivables | 4.38 | 1.88 | |||
| Current deferred tax assets | 35.87 | ||||
| Short term receivables total | 5.88 | 82.38 | 1 277.99 | 273.13 | 328.73 |
| Cash and bank deposits | 2 252.41 | 2 288.07 | 594.32 | 403.62 | 331.05 |
| Cash and cash equivalents | 2 252.41 | 2 288.07 | 594.32 | 403.62 | 331.05 |
| Balance sheet total (assets) | 2 530.74 | 2 636.34 | 2 064.41 | 991.35 | 815.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | 275.00 | |||
| Retained earnings | 1 472.67 | 1 528.15 | 567.86 | 635.53 | 401.81 |
| Profit of the financial year | 55.48 | 39.71 | 67.67 | 41.29 | - 127.47 |
| Shareholders equity total | 1 728.15 | 1 767.86 | 1 835.53 | 876.82 | 749.34 |
| Provisions | 1.09 | ||||
| Non-current liabilities total | |||||
| Advances received | 25.00 | ||||
| Current trade creditors | 76.42 | 26.95 | 125.64 | 32.45 | 19.58 |
| Current owed to participating | 6.17 | 23.59 | 14.83 | 14.83 | 14.62 |
| Current owed to group member | 677.86 | 707.49 | |||
| Short-term deferred tax liabilities | 16.04 | 13.13 | 19.66 | 11.59 | |
| Other non-interest bearing current liabilities | 25.00 | 72.32 | 68.75 | 55.66 | 32.34 |
| Current liabilities total | 801.49 | 868.48 | 228.88 | 114.53 | 66.54 |
| Balance sheet total (liabilities) | 2 530.74 | 2 636.34 | 2 064.41 | 991.35 | 815.88 |
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.