Spildevandslauget Karise Permatopia Pilerensningsanlæg ApS
CVR number: 37967769
Køgevej 15 A, 4653 Karise
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10.33 | 300.13 | 390.94 | 376.67 | 363.35 |
| Total depreciation | -66.00 | - 150.99 | - 150.99 | - 150.99 | - 150.99 |
| EBIT | -55.67 | 149.14 | 239.96 | 225.68 | 212.37 |
| Other financial income | 52.87 | 0.01 | |||
| Other financial expenses | -0.61 | - 228.30 | - 263.61 | - 119.06 | - 127.49 |
| Pre-tax profit | -56.28 | -79.16 | 29.21 | 106.63 | 84.88 |
| Income taxes | -19.37 | ||||
| Net earnings | -56.28 | -79.16 | 29.21 | 106.63 | 65.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 7 987.84 | 7 836.85 | 7 685.86 | 7 534.88 | 7 383.89 |
| Tangible assets total | 7 987.84 | 7 836.85 | 7 685.86 | 7 534.88 | 7 383.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 26.71 | ||||
| Current other receivables | 185.26 | 39.45 | 121.13 | 188.90 | 167.26 |
| Current deferred tax assets | 2.00 | ||||
| Short term receivables total | 211.98 | 39.45 | 121.13 | 190.90 | 167.26 |
| Cash and bank deposits | 80.64 | 8.00 | 27.83 | 1.89 | 10.32 |
| Cash and cash equivalents | 80.64 | 8.00 | 27.83 | 1.89 | 10.32 |
| Balance sheet total (assets) | 8 280.45 | 7 884.30 | 7 834.82 | 7 727.67 | 7 561.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 1 553.83 | 1 553.83 | 1 553.83 | 1 553.83 |
| Retained earnings | 43.77 | -12.51 | -91.67 | -62.46 | 44.17 |
| Profit of the financial year | -56.28 | -79.16 | 29.21 | 106.63 | 65.51 |
| Shareholders equity total | 37.49 | 1 462.16 | 1 491.37 | 1 598.00 | 1 663.51 |
| Provisions | 19.37 | ||||
| Non-current loans from credit institutions | 6 146.78 | 6 007.29 | 5 721.92 | 5 470.00 | |
| Non-current liabilities total | 6 146.78 | 6 007.29 | 5 721.92 | 5 470.00 | |
| Current loans from credit institutions | 177.48 | 182.00 | 249.00 | 251.93 | |
| Advances received | 54.12 | 46.05 | |||
| Current trade creditors | 24.53 | 21.25 | 35.71 | 21.50 | 59.01 |
| Short-term deferred tax liabilities | 12.35 | 12.35 | |||
| Other non-interest bearing current liabilities | 8 206.09 | 64.28 | 118.44 | 83.12 | 51.61 |
| Current liabilities total | 8 242.96 | 275.35 | 336.15 | 407.75 | 408.59 |
| Balance sheet total (liabilities) | 8 280.45 | 7 884.30 | 7 834.82 | 7 727.67 | 7 561.47 |
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.