MØNSTEDS AUTOLAKERING ApS
CVR number: 35867511
Industrivænget 46, 3400 Hillerød
monsted-autolak@mail.dk
tel: 48243631
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 220.68 | 2 478.14 | 2 755.90 | 2 942.32 | 2 170.34 |
| Employee benefit expenses | -1 769.60 | -1 442.06 | -2 074.56 | -2 078.02 | -1 837.38 |
| Total depreciation | - 157.43 | -54.58 | - 114.68 | - 120.77 | - 127.93 |
| EBIT | 293.65 | 981.50 | 566.67 | 743.53 | 205.03 |
| Other financial income | 15.36 | 19.31 | 17.94 | 22.95 | |
| Other financial expenses | -9.91 | -4.79 | -4.11 | -3.62 | -2.15 |
| Pre-tax profit | 283.73 | 992.07 | 581.87 | 757.85 | 225.84 |
| Income taxes | -65.87 | - 223.66 | - 128.76 | - 168.48 | -51.99 |
| Net earnings | 217.87 | 768.42 | 453.11 | 589.36 | 173.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 159.00 | 104.42 | 744.58 | 593.81 | 644.88 |
| Tangible assets total | 159.00 | 104.42 | 744.58 | 593.81 | 644.88 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 300.00 | 480.00 | 180.00 | 180.00 | |
| Long term receivables total | 300.00 | 480.00 | 180.00 | 180.00 | |
| Raw materials and consumables | 20.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Inventories total | 20.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Current trade debtors | 328.81 | 335.31 | 408.27 | 407.26 | 247.48 |
| Current amounts owed by group member comp. | 174.06 | 201.97 | 313.84 | 352.27 | |
| Current other receivables | 299.31 | 595.55 | 217.73 | 149.49 | 218.94 |
| Current deferred tax assets | 13.15 | 13.13 | |||
| Short term receivables total | 641.27 | 1 118.05 | 827.97 | 870.60 | 818.69 |
| Cash and bank deposits | 210.19 | 543.69 | 322.09 | 1 229.50 | 1 446.94 |
| Cash and cash equivalents | 210.19 | 543.69 | 322.09 | 1 229.50 | 1 446.94 |
| Balance sheet total (assets) | 1 030.46 | 2 106.17 | 2 414.63 | 2 913.91 | 3 130.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 100.00 | |||
| Retained earnings | 388.43 | 606.29 | 1 374.71 | 1 727.82 | 2 217.18 |
| Profit of the financial year | 217.87 | 768.42 | 453.11 | 589.36 | 173.85 |
| Shareholders equity total | 656.29 | 1 424.71 | 1 877.82 | 2 467.18 | 2 541.03 |
| Provisions | 12.19 | 21.87 | 30.76 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 76.79 | 134.76 | 99.04 | 96.19 | 332.49 |
| Other non-interest bearing current liabilities | 297.38 | 546.70 | 425.59 | 328.66 | 226.23 |
| Current liabilities total | 374.17 | 681.46 | 524.63 | 424.85 | 558.72 |
| Balance sheet total (liabilities) | 1 030.46 | 2 106.17 | 2 414.63 | 2 913.91 | 3 130.51 |
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.