Autocentralen Niels Pedersen ApS
CVR number: 37064238
Tofte Industri 18, 3200 Helsinge
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 155.33 | 4 145.47 | 4 452.50 | 5 192.64 | 5 294.78 |
| Employee benefit expenses | -3 266.20 | -3 145.71 | -3 636.27 | -3 747.02 | -4 004.56 |
| Other operating expenses | -2.90 | ||||
| Total depreciation | - 107.19 | - 268.57 | -84.04 | -42.50 | -50.06 |
| EBIT | 781.93 | 731.19 | 732.20 | 1 400.22 | 1 240.16 |
| Other financial income | 22.27 | 107.11 | 75.94 | 35.87 | 48.22 |
| Other financial expenses | -79.02 | -37.68 | -19.35 | -21.89 | -17.76 |
| Pre-tax profit | 725.18 | 800.62 | 788.79 | 1 414.20 | 1 270.61 |
| Income taxes | - 175.82 | - 163.68 | - 178.52 | - 318.72 | - 284.45 |
| Net earnings | 549.36 | 636.93 | 610.26 | 1 095.48 | 986.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 65.85 | 5.06 | |||
| Intangible assets total | 65.85 | 5.06 | |||
| Machinery and equipment | 290.31 | 208.96 | 140.73 | 140.33 | 130.37 |
| Tangible assets total | 290.31 | 208.96 | 140.73 | 140.33 | 130.37 |
| Other receivables | 12.00 | ||||
| Investments total | 12.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 148.62 | 258.73 | 193.71 | 195.74 | 238.37 |
| Inventories total | 148.62 | 258.73 | 193.71 | 195.74 | 238.37 |
| Current trade debtors | 777.66 | 789.15 | 602.47 | 809.93 | 1 089.80 |
| Current amounts owed by group member comp. | 2 401.94 | 2 417.96 | 1 912.83 | 2 150.29 | 2 435.15 |
| Prepayments and accrued income | 73.52 | 55.46 | 131.69 | 54.65 | 19.11 |
| Current other receivables | 2.17 | 3.75 | 202.19 | ||
| Current deferred tax assets | 3.56 | 41.40 | 5.34 | 1.21 | 6.81 |
| Short term receivables total | 3 256.67 | 3 306.16 | 2 652.33 | 3 019.82 | 3 753.06 |
| Cash and bank deposits | 106.39 | 209.86 | 756.61 | 1 045.28 | 221.15 |
| Cash and cash equivalents | 106.39 | 209.86 | 756.61 | 1 045.28 | 221.15 |
| Balance sheet total (assets) | 3 879.85 | 3 988.77 | 3 743.38 | 4 401.17 | 4 342.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 400.00 | 600.00 | 600.00 | 1 350.00 | 1 000.00 |
| Retained earnings | 647.22 | 596.58 | 633.51 | - 106.22 | -10.74 |
| Profit of the financial year | 549.36 | 636.93 | 610.26 | 1 095.48 | 986.16 |
| Shareholders equity total | 1 646.58 | 1 883.51 | 1 893.78 | 2 389.26 | 2 025.42 |
| Non-current deferred tax liabilities | 205.48 | 201.52 | 142.47 | 275.58 | 290.05 |
| Non-current liabilities total | 205.48 | 201.52 | 142.47 | 275.58 | 290.05 |
| Current loans from credit institutions | 179.48 | 201.52 | 0.08 | 236.58 | |
| Current trade creditors | 508.58 | 547.40 | 527.32 | 679.10 | 681.21 |
| Current owed to participating | 498.85 | 244.74 | 313.67 | 287.06 | 396.05 |
| Current owed to group member | 1.66 | 16.69 | 21.67 | 256.71 | |
| Short-term deferred tax liabilities | 105.38 | ||||
| Other non-interest bearing current liabilities | 913.31 | 915.42 | 642.95 | 513.37 | 713.64 |
| Current liabilities total | 2 027.78 | 1 903.73 | 1 707.13 | 1 736.33 | 2 027.48 |
| Balance sheet total (liabilities) | 3 879.85 | 3 988.77 | 3 743.38 | 4 401.17 | 4 342.95 |
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.