ILSØE INDUSTRILAKERING ApS
CVR number: 34600945
Store Valbyvej 260, Gundsølille 4000 Roskilde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 085.70 | 2 932.38 | 2 822.33 | 3 491.98 | 3 395.16 |
| Employee benefit expenses | -2 952.20 | -2 815.02 | -2 870.07 | -2 571.35 | -2 828.13 |
| Total depreciation | -62.46 | -58.35 | -26.00 | -26.07 | -15.11 |
| EBIT | 1 071.04 | 59.01 | -73.74 | 894.56 | 551.92 |
| Other financial income | 0.69 | 1.83 | 4.20 | 6.17 | |
| Other financial expenses | -13.79 | -15.93 | -0.68 | -1.95 | -3.50 |
| Pre-tax profit | 1 057.25 | 43.78 | -72.59 | 896.80 | 554.60 |
| Income taxes | - 236.32 | -12.04 | - 181.50 | - 123.65 | |
| Net earnings | 820.93 | 31.73 | -72.59 | 715.30 | 430.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 92.52 | 49.17 | 23.17 | 44.96 | 29.85 |
| Machinery and equipment | 15.00 | ||||
| Tangible assets total | 107.52 | 49.17 | 23.17 | 44.96 | 29.85 |
| Other receivables | 63.43 | 64.01 | 64.01 | 65.84 | 67.73 |
| Investments total | 63.43 | 64.01 | 64.01 | 65.84 | 67.73 |
| Long term receivables total | |||||
| Raw materials and consumables | 148.00 | 152.00 | 192.00 | 102.00 | 177.00 |
| Inventories total | 148.00 | 152.00 | 192.00 | 102.00 | 177.00 |
| Current trade debtors | 661.09 | 471.98 | 567.09 | 1 034.62 | 552.42 |
| Current amounts owed by group member comp. | 40.00 | 145.99 | 94.90 | 109.10 | 446.06 |
| Prepayments and accrued income | 21.47 | 3.21 | 8.63 | 12.33 | 12.58 |
| Current other receivables | 36.00 | 113.18 | 54.00 | 61.53 | 60.86 |
| Current deferred tax assets | 3.72 | 24.53 | 24.53 | 9.04 | 5.66 |
| Short term receivables total | 762.28 | 758.88 | 749.14 | 1 226.61 | 1 077.57 |
| Cash and bank deposits | 1 484.30 | 705.76 | 442.36 | 1 075.10 | 1 124.77 |
| Cash and cash equivalents | 1 484.30 | 705.76 | 442.36 | 1 075.10 | 1 124.77 |
| Balance sheet total (assets) | 2 565.53 | 1 729.82 | 1 470.67 | 2 514.51 | 2 476.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 |
| Shares repurchased | 558.00 | 100.00 | 300.00 | 500.00 | |
| Retained earnings | -89.62 | 631.31 | 663.05 | 290.46 | 505.76 |
| Profit of the financial year | 820.93 | 31.73 | -72.59 | 715.30 | 430.94 |
| Shareholders equity total | 1 449.31 | 923.05 | 750.45 | 1 465.76 | 1 596.70 |
| Non-current liabilities total | |||||
| Advances received | 14.52 | ||||
| Current trade creditors | 232.84 | 187.40 | 238.98 | 311.00 | 228.46 |
| Short-term deferred tax liabilities | 351.10 | 32.81 | 166.01 | 120.27 | |
| Other non-interest bearing current liabilities | 532.27 | 586.57 | 481.24 | 571.73 | 516.96 |
| Current liabilities total | 1 116.21 | 806.77 | 720.22 | 1 048.75 | 880.21 |
| Balance sheet total (liabilities) | 2 565.53 | 1 729.82 | 1 470.67 | 2 514.51 | 2 476.92 |
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.