ALEKS STEEN ApS
CVR number: 14913882
Sverigesvej 2, 8660 Skanderborg
info@aleks-steen.dk
tel: 86520555
www.aleks-steen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 24 918.15 | 28 564.77 | 29 939.40 | 25 097.12 | 22 520.45 |
| Employee benefit expenses | -14 058.46 | -15 496.15 | -16 591.10 | -14 594.67 | -13 671.42 |
| Other operating expenses | - 284.19 | -7.31 | |||
| Total depreciation | -2 658.01 | -1 958.23 | -2 040.73 | -2 278.89 | -2 421.81 |
| EBIT | 8 201.67 | 11 110.38 | 11 023.38 | 8 216.25 | 6 427.22 |
| Other financial income | 19.23 | 386.89 | 152.70 | ||
| Other financial expenses | - 368.50 | - 405.21 | - 372.83 | - 293.71 | - 502.63 |
| Pre-tax profit | 7 852.41 | 10 705.17 | 10 650.55 | 8 309.43 | 6 077.29 |
| Income taxes | -1 727.83 | -2 263.80 | -2 321.79 | -1 764.01 | -1 374.40 |
| Net earnings | 6 124.58 | 8 441.38 | 8 328.76 | 6 545.42 | 4 702.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 637.18 | 9 932.53 | 6 513.47 | 6 325.51 | 5 741.21 |
| Buildings | 6 109.75 | 6 021.64 | 5 888.37 | 4 348.25 | 4 842.25 |
| Machinery and equipment | 427.93 | 310.74 | 198.72 | 86.69 | 479.18 |
| Advance payments and construction in progress | 523.59 | ||||
| Tangible assets total | 18 174.86 | 16 264.91 | 12 600.56 | 10 760.45 | 11 586.24 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 380.24 | 1 407.30 | 2 907.40 | 4 585.77 | 2 047.55 |
| Finished products/goods | 957.72 | 1 169.07 | 1 244.68 | 1 807.43 | 1 383.32 |
| Inventories total | 3 337.95 | 2 576.36 | 4 152.08 | 6 393.19 | 3 430.87 |
| Current trade debtors | 12 625.08 | 13 445.66 | 12 853.43 | 14 179.29 | 7 949.25 |
| Prepayments and accrued income | 0.06 | 0.06 | 4.96 | 4.96 | 8.82 |
| Current other receivables | 16.05 | 1 696.53 | 3 610.91 | 26.51 | |
| Current deferred tax assets | 473.06 | 538.08 | 254.03 | 261.69 | 961.11 |
| Short term receivables total | 13 114.25 | 15 680.33 | 16 723.33 | 14 472.45 | 8 919.18 |
| Cash and bank deposits | 0.64 | 8.80 | 2 792.84 | 2.79 | 4 030.68 |
| Cash and cash equivalents | 0.64 | 8.80 | 2 792.84 | 2.79 | 4 030.68 |
| Balance sheet total (assets) | 34 627.71 | 34 530.40 | 36 268.81 | 31 628.89 | 27 966.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 6 120.00 | 1 935.00 | 7 500.00 | 6 300.00 | 6 000.00 |
| Other reserves | 20.68 | ||||
| Other restricted equity | 84.22 | - 152.15 | |||
| Retained earnings | 1 869.48 | - 440.94 | 836.41 | 2 865.17 | 3 410.59 |
| Profit of the financial year | 6 124.58 | 8 441.38 | 8 328.76 | 6 545.42 | 4 702.89 |
| Shareholders equity total | 14 314.06 | 10 219.66 | 16 713.03 | 15 931.27 | 14 313.48 |
| Non-current loans from credit institutions | 6 643.00 | 8 468.17 | 5 711.96 | 3 260.74 | 3 001.19 |
| Non-current leasing loans | 4 715.84 | 5 355.98 | 4 964.01 | 3 846.26 | 4 564.93 |
| Non-current other liabilities | 1 088.14 | ||||
| Non-current liabilities total | 11 358.84 | 14 912.28 | 10 675.97 | 7 107.00 | 7 566.11 |
| Current loans from credit institutions | 843.00 | 1 056.73 | 447.08 | 1 324.28 | 269.03 |
| Current trade creditors | 2 621.33 | 1 965.89 | 4 189.73 | 1 568.45 | 2 318.08 |
| Current owed to group member | 592.40 | 478.56 | 196.02 | 883.11 | 366.44 |
| Short-term deferred tax liabilities | 455.24 | 1 024.41 | |||
| Other non-interest bearing current liabilities | 4 898.08 | 5 897.28 | 3 591.74 | 3 790.36 | 3 133.82 |
| Current liabilities total | 8 954.81 | 9 398.46 | 8 879.82 | 8 590.61 | 6 087.37 |
| Balance sheet total (liabilities) | 34 627.71 | 34 530.40 | 36 268.81 | 31 628.89 | 27 966.97 |
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.