PE SANDBLÆSNING ApS
CVR number: 16391093
Damhusvej 31, 9830 Tårs
kontakt@pe-sandblaesning.dk
tel: 98961333
www.pe-sandblaesning.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 217.65 | 1 258.43 | 924.77 | 1 350.18 | 1 946.10 |
| Employee benefit expenses | - 977.84 | - 634.73 | - 712.54 | -1 076.64 | -1 146.42 |
| Other operating expenses | -44.57 | ||||
| Total depreciation | - 123.74 | -91.61 | -91.99 | -31.87 | -69.98 |
| EBIT | 116.08 | 532.08 | 75.67 | 241.68 | 729.70 |
| Other financial income | 50.83 | 61.45 | 64.39 | 5.03 | 5.35 |
| Other financial expenses | -13.00 | -10.76 | -5.83 | -11.16 | -26.61 |
| Pre-tax profit | 153.91 | 582.78 | 134.23 | 235.54 | 708.44 |
| Income taxes | -37.99 | - 130.13 | -28.27 | -56.96 | - 168.78 |
| Net earnings | 115.92 | 452.65 | 105.96 | 178.58 | 539.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 264.78 | 1 242.36 | 1 219.94 | 622.14 | 658.89 |
| Machinery and equipment | 786.67 | 748.28 | 484.14 | 722.21 | 665.50 |
| Tangible assets total | 2 051.45 | 1 990.64 | 1 704.08 | 1 344.36 | 1 324.40 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 41.22 | 26.01 | 29.98 | 79.20 | 79.63 |
| Inventories total | 41.22 | 26.01 | 29.98 | 79.20 | 79.63 |
| Current trade debtors | 150.25 | 189.55 | 172.28 | 262.69 | 240.56 |
| Current amounts owed by group member comp. | 1 493.98 | 1 603.92 | |||
| Current owed by particip. interest comp. | 235.08 | ||||
| Prepayments and accrued income | 12.46 | 5.69 | 10.25 | 11.28 | 23.95 |
| Current other receivables | 0.00 | 5.49 | 0.94 | 140.56 | 7.96 |
| Short term receivables total | 1 656.69 | 1 804.65 | 183.48 | 414.54 | 507.55 |
| Cash and bank deposits | 0.06 | 136.70 | 213.96 | 3.13 | 302.35 |
| Cash and cash equivalents | 0.06 | 136.70 | 213.96 | 3.13 | 302.35 |
| Balance sheet total (assets) | 3 749.42 | 3 958.01 | 2 131.50 | 1 841.22 | 2 213.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 80.00 | 80.00 |
| Share premium account | 78.00 | 78.00 | |||
| Shares repurchased | 100.00 | 540.00 | |||
| Retained earnings | 2 442.01 | 2 557.93 | 785.58 | 244.18 | - 117.24 |
| Profit of the financial year | 115.92 | 452.65 | 105.96 | 178.58 | 539.66 |
| Shareholders equity total | 2 757.93 | 3 210.58 | 1 091.54 | 680.76 | 1 120.42 |
| Provisions | 220.00 | 224.60 | 205.00 | 129.70 | 153.70 |
| Non-current deferred tax liabilities | 27.59 | 27.59 | 47.87 | 26.51 | 151.15 |
| Non-current liabilities total | 27.59 | 27.59 | 47.87 | 26.51 | 151.15 |
| Current loans from credit institutions | 363.89 | ||||
| Current trade creditors | 56.50 | 36.24 | 14.81 | 406.69 | 33.60 |
| Current owed to participating | 2.84 | 1.02 | 56.06 | ||
| Current owed to group member | 404.04 | ||||
| Short-term deferred tax liabilities | 194.92 | 125.53 | 125.53 | ||
| Other non-interest bearing current liabilities | 125.75 | 332.44 | 242.71 | 541.50 | 755.07 |
| Current liabilities total | 743.90 | 495.24 | 787.09 | 1 004.25 | 788.66 |
| Balance sheet total (liabilities) | 3 749.42 | 3 958.01 | 2 131.50 | 1 841.22 | 2 213.94 |
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.