Næstved Porebeton A/S
CVR number: 42562297
Glasmagervej 38 C, Fensmark 4684 Holmegaard
Frank@porebeton.nu
tel: 22914141
Income statement (kDKK)
2021 | 2022 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 6 967.26 | 5 875.73 |
Employee benefit expenses | -6 203.43 | -5 076.54 |
Other operating expenses | -76.21 | -1.51 |
Total depreciation | - 443.17 | - 541.34 |
EBIT | 244.45 | 256.34 |
Other financial income | 37.33 | 4.11 |
Other financial expenses | - 177.39 | -79.99 |
Pre-tax profit | 104.39 | 180.46 |
Income taxes | -54.12 | -44.69 |
Net earnings | 50.27 | 135.77 |
Assets (kDKK)
2021 | 2022 | |
---|---|---|
Goodwill | 1 628.57 | 1 357.14 |
Intangible assets total | 1 628.57 | 1 357.14 |
Machinery and equipment | 1 329.68 | 1 104.77 |
Tangible assets total | 1 329.68 | 1 104.77 |
Other receivables | 80.79 | 120.79 |
Investments total | 80.79 | 120.79 |
Long term receivables total | ||
Raw materials and consumables | 134.46 | 99.86 |
Inventories total | 134.46 | 99.86 |
Current trade debtors | 3 052.74 | 2 826.06 |
Current amounts owed by group member comp. | 10.00 | 101.68 |
Prepayments and accrued income | 77.68 | 152.79 |
Current other receivables | 2 046.70 | 0.30 |
Short term receivables total | 5 187.12 | 3 080.83 |
Balance sheet total (assets) | 8 360.62 | 5 763.38 |
Equity and liabilities (kDKK)
2021 | 2022 | |
---|---|---|
Share capital | 400.00 | 400.00 |
Retained earnings | 2 310.51 | 2 360.78 |
Profit of the financial year | 50.27 | 135.77 |
Shareholders equity total | 2 760.78 | 2 896.55 |
Provisions | 392.83 | 332.12 |
Non-current loans from credit institutions | 329.49 | 252.99 |
Non-current other liabilities | 496.77 | |
Non-current liabilities total | 826.26 | 252.99 |
Current loans from credit institutions | 2 509.09 | 501.77 |
Current trade creditors | 856.50 | 553.10 |
Short-term deferred tax liabilities | 79.09 | 105.40 |
Other non-interest bearing current liabilities | 936.06 | 1 121.45 |
Current liabilities total | 4 380.74 | 2 281.72 |
Balance sheet total (liabilities) | 8 360.62 | 5 763.38 |
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.