Amanda Køleteknik ApS — Credit Rating and Financial Key Figures
CVR number: 42500178
Stationsvej 86, Sønder Nærå 5792 Årslev
amanda.koeleteknik@mail.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 540.75 | 754.23 | 846.74 |
| Employee benefit expenses | - 792.55 | - 602.27 | - 619.73 |
| Total depreciation | -84.09 | -75.00 | -75.00 |
| EBIT | - 335.89 | 76.96 | 152.01 |
| Other financial income | 6.25 | 0.34 | |
| Other financial expenses | -13.73 | -12.42 | -0.54 |
| Pre-tax profit | - 349.62 | 70.79 | 151.81 |
| Income taxes | 75.18 | -25.88 | -40.62 |
| Net earnings | - 274.44 | 44.91 | 111.19 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 450.00 | 375.00 | 300.00 |
| Intangible assets total | 450.00 | 375.00 | 300.00 |
| Machinery and equipment | 50.00 | 50.00 | 50.00 |
| Tangible assets total | 50.00 | 50.00 | 50.00 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 100.00 | 100.00 | 100.00 |
| Inventories total | 100.00 | 100.00 | 100.00 |
| Current trade debtors | 213.75 | 195.37 | 189.26 |
| Current amounts owed by group member comp. | 4.87 | 9.70 | |
| Prepayments and accrued income | 10.41 | 15.64 | 21.31 |
| Current other receivables | 7.50 | 7.50 | 7.50 |
| Short term receivables total | 231.66 | 223.38 | 227.78 |
| Cash and bank deposits | 113.68 | 480.18 | 435.10 |
| Cash and cash equivalents | 113.68 | 480.18 | 435.10 |
| Balance sheet total (assets) | 945.34 | 1 228.56 | 1 112.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Share premium account | 982.89 | ||
| Shares repurchased | 200.00 | ||
| Retained earnings | 508.45 | 553.36 | |
| Profit of the financial year | - 274.44 | 44.91 | 111.19 |
| Shareholders equity total | 748.45 | 793.36 | 704.56 |
| Provisions | 53.32 | 79.19 | 77.00 |
| Non-current liabilities total | |||
| Current trade creditors | 80.60 | 199.58 | 86.51 |
| Current owed to participating | 2.63 | ||
| Short-term deferred tax liabilities | 42.81 | ||
| Other non-interest bearing current liabilities | 62.97 | 153.79 | 201.99 |
| Current liabilities total | 143.58 | 356.00 | 331.32 |
| Balance sheet total (liabilities) | 945.34 | 1 228.56 | 1 112.87 |
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.