KLAUS RYGAARD URE & SMYKKER ApS
CVR number: 24232778
Hørsholm Midtpunkt 58, 2970 Hørsholm
tel: 45761847
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 058.30 | 2 669.46 | 3 207.54 | 4 101.54 | 3 176.58 |
| Employee benefit expenses | -2 133.43 | -2 464.70 | -2 484.15 | -2 965.75 | -2 553.98 |
| Total depreciation | - 180.97 | - 161.21 | -73.11 | -58.63 | -52.43 |
| EBIT | - 256.10 | 43.55 | 796.50 | 1 077.16 | 570.17 |
| Other financial income | 34.28 | 100.83 | 156.19 | 5.03 | 38.30 |
| Other financial expenses | - 212.03 | - 275.38 | - 215.56 | - 292.18 | - 193.41 |
| Income from other inv. held as non-curr. assets | 12.79 | ||||
| Pre-tax profit | - 433.85 | - 131.00 | 737.13 | 790.01 | 427.85 |
| Income taxes | 91.54 | 17.57 | - 168.14 | - 179.93 | -99.42 |
| Net earnings | - 342.31 | - 113.43 | 568.99 | 610.08 | 328.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 202.92 | 143.16 | 118.16 | 91.22 | 66.13 |
| Machinery and equipment | 164.04 | 62.59 | 85.83 | 54.14 | 26.79 |
| Tangible assets total | 366.96 | 205.75 | 203.99 | 145.35 | 92.92 |
| Investments total | |||||
| Non-current other receivables | 308.24 | 316.41 | 324.84 | 336.18 | 362.46 |
| Deferred tax assets | 72.00 | 74.00 | 31.00 | 20.10 | 19.00 |
| Long term receivables total | 380.24 | 390.41 | 355.84 | 356.28 | 381.46 |
| Finished products/goods | 11 735.18 | 9 851.16 | 10 093.31 | 13 180.21 | 10 514.23 |
| Inventories total | 11 735.18 | 9 851.16 | 10 093.31 | 13 180.21 | 10 514.23 |
| Current trade debtors | 75.40 | 46.27 | 44.98 | 136.47 | 29.14 |
| Prepayments and accrued income | 105.52 | 83.51 | 88.22 | 78.82 | 51.14 |
| Current other receivables | 36.94 | 40.96 | |||
| Current deferred tax assets | 93.54 | 109.11 | 15.57 | ||
| Short term receivables total | 311.40 | 238.89 | 148.78 | 215.29 | 121.24 |
| Cash and bank deposits | 2.15 | 2 468.17 | 2 119.69 | 45.60 | 1 264.25 |
| Cash and cash equivalents | 2.15 | 2 468.17 | 2 119.69 | 45.60 | 1 264.25 |
| Balance sheet total (assets) | 12 795.93 | 13 154.38 | 12 921.60 | 13 942.73 | 12 374.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 2 096.09 | 1 753.78 | 1 640.35 | 2 209.34 | 2 819.42 |
| Profit of the financial year | - 342.31 | - 113.43 | 568.99 | 610.08 | 328.43 |
| Shareholders equity total | 1 953.78 | 1 840.35 | 2 409.34 | 3 019.42 | 3 347.85 |
| Capital loans | 5 000.00 | 5 000.00 | 5 000.00 | ||
| Non-current owed to group member | 5 000.00 | 5 000.00 | |||
| Non-current deferred tax liabilities | 114.22 | 80.67 | 125.14 | 169.03 | 98.32 |
| Non-current liabilities total | 5 114.22 | 5 080.66 | 5 125.14 | 5 169.03 | 5 098.32 |
| Current loans from credit institutions | 349.48 | ||||
| Advances received | 81.80 | 101.06 | 96.38 | 101.15 | 87.85 |
| Current trade creditors | 415.91 | 471.63 | 856.28 | 2 478.47 | 710.06 |
| Current owed to participating | 1 543.15 | 1 414.05 | 61.98 | 35.87 | |
| Current owed to group member | 2 824.34 | 3 137.27 | 3 200.60 | 1 999.69 | 2 224.82 |
| Short-term deferred tax liabilities | 178.13 | 125.14 | 202.87 | ||
| Other non-interest bearing current liabilities | 335.12 | 1 109.35 | 1 171.87 | 1 013.95 | 702.33 |
| Current liabilities total | 5 727.93 | 6 233.36 | 5 387.12 | 5 754.28 | 3 927.93 |
| Balance sheet total (liabilities) | 12 795.93 | 13 154.38 | 12 921.60 | 13 942.73 | 12 374.11 |
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.