Anlægsgartner Nygaard ApS
CVR number: 41430893
Lauenborgsvej 24, Vonsild 6000 Kolding
info@anlægsgartnernygaard.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 850.45 | 1 056.70 | 1 167.82 |
| Employee benefit expenses | - 756.24 | - 836.98 | -1 093.88 |
| Total depreciation | -60.20 | -69.20 | -69.46 |
| EBIT | 34.01 | 150.52 | 4.48 |
| Other financial income | 0.02 | ||
| Other financial expenses | -1.01 | -2.37 | -1.97 |
| Pre-tax profit | 33.00 | 148.15 | 2.53 |
| Income taxes | -7.26 | -32.80 | -0.60 |
| Net earnings | 25.74 | 115.35 | 1.93 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Goodwill | 104.00 | 78.00 | 52.00 |
| Intangible assets total | 104.00 | 78.00 | 52.00 |
| Machinery and equipment | 181.79 | 138.59 | 135.13 |
| Tangible assets total | 181.79 | 138.59 | 135.13 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 25.32 | 24.43 | 236.38 |
| Prepayments and accrued income | 19.69 | 101.08 | 69.98 |
| Current other receivables | 4.99 | 5.00 | 0.11 |
| Current deferred tax assets | 68.54 | 11.33 | 4.33 |
| Short term receivables total | 118.54 | 141.83 | 310.80 |
| Cash and bank deposits | 283.55 | 212.46 | 62.93 |
| Cash and cash equivalents | 283.55 | 212.46 | 62.93 |
| Balance sheet total (assets) | 687.87 | 570.88 | 560.86 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 56.50 | 57.30 | 58.90 |
| Retained earnings | 124.90 | 93.34 | 149.80 |
| Profit of the financial year | 25.74 | 115.35 | 1.93 |
| Shareholders equity total | 247.14 | 306.00 | 250.63 |
| Provisions | 34.29 | 43.49 | 31.45 |
| Non-current liabilities total | |||
| Current trade creditors | 57.01 | 31.99 | 57.72 |
| Current owed to participating | 169.19 | 50.91 | 83.40 |
| Other non-interest bearing current liabilities | 173.99 | 138.50 | 137.66 |
| Accruals and deferred income | 6.25 | ||
| Current liabilities total | 406.43 | 221.40 | 278.78 |
| Balance sheet total (liabilities) | 687.87 | 570.88 | 560.86 |
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.