KONELLA GRUPPEN ApS
CVR number: 34622744
Nærum Hovedgade 52, 2850 Nærum
info@konella.dk
tel: 45650590
www.konella.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 040.31 | 1 275.01 | 1 291.37 | 1 283.10 | 1 251.18 |
| Employee benefit expenses | - 916.19 | -1 138.30 | -1 129.36 | -1 216.09 | -1 226.42 |
| Total depreciation | -70.71 | -67.38 | -67.64 | -48.67 | -30.50 |
| EBIT | 53.41 | 69.33 | 94.37 | 18.35 | -5.73 |
| Other financial income | -5.49 | 1.43 | 18.84 | ||
| Other financial expenses | -18.06 | -18.07 | -11.20 | -12.66 | -10.43 |
| Pre-tax profit | 35.35 | 51.26 | 77.69 | 7.11 | 2.68 |
| Income taxes | -12.59 | -14.81 | -22.36 | -5.19 | -1.35 |
| Net earnings | 22.76 | 36.45 | 55.33 | 1.92 | 1.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 129.17 | 79.17 | 29.17 | 50.00 | 39.00 |
| Intangible assets total | 129.17 | 79.17 | 29.17 | 50.00 | 39.00 |
| Machinery and equipment | 17.62 | 41.01 | 51.30 | 31.80 | 12.30 |
| Tangible assets total | 17.62 | 41.01 | 51.30 | 31.80 | 12.30 |
| Other receivables | 62.28 | 62.28 | 64.21 | 66.19 | 70.78 |
| Investments total | 62.28 | 62.28 | 64.21 | 66.19 | 70.78 |
| Long term receivables total | |||||
| Raw materials and consumables | 240.62 | 180.00 | 103.91 | 230.09 | 277.30 |
| Inventories total | 240.62 | 180.00 | 103.91 | 230.09 | 277.30 |
| Current trade debtors | 75.84 | 135.92 | 162.91 | 79.88 | 105.68 |
| Prepayments and accrued income | 15.65 | 14.00 | 14.46 | ||
| Current other receivables | 370.48 | 0.04 | 0.00 | ||
| Current deferred tax assets | 2.33 | 3.29 | |||
| Short term receivables total | 75.84 | 151.57 | 533.39 | 96.25 | 123.43 |
| Cash and bank deposits | 262.71 | 565.04 | 433.32 | 314.13 | 297.78 |
| Cash and cash equivalents | 262.71 | 565.04 | 433.32 | 314.13 | 297.78 |
| Balance sheet total (assets) | 788.24 | 1 079.08 | 1 215.30 | 788.47 | 820.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 29.96 | 52.72 | 89.17 | 144.50 | 146.42 |
| Profit of the financial year | 22.76 | 36.45 | 55.33 | 1.92 | 1.32 |
| Shareholders equity total | 132.72 | 169.17 | 224.50 | 226.42 | 227.75 |
| Provisions | 21.77 | 11.61 | |||
| Non-current advances received | 36.00 | 26.00 | 24.00 | 24.00 | 29.69 |
| Non-current liabilities total | 36.00 | 26.00 | 24.00 | 24.00 | 29.69 |
| Current trade creditors | 39.33 | 77.84 | 13.50 | 71.14 | 81.98 |
| Current owed to group member | 238.10 | 256.51 | 249.75 | 289.47 | 251.29 |
| Short-term deferred tax liabilities | 8.71 | 24.97 | 33.97 | 7.52 | 2.31 |
| Other non-interest bearing current liabilities | 311.61 | 512.97 | 669.58 | 169.91 | 227.57 |
| Current liabilities total | 597.75 | 872.29 | 966.80 | 538.04 | 563.15 |
| Balance sheet total (liabilities) | 788.24 | 1 079.08 | 1 215.30 | 788.47 | 820.59 |
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.