EVL-INDUSTRICENTER ApS
CVR number: 31490359
Københavnsvej 17, 4800 Nykøbing F
evl@evl.dk
tel: 54821330
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 983.68 | 2 559.12 | 2 961.68 | 2 361.45 | 2 673.01 |
| Employee benefit expenses | -1 187.83 | -1 329.59 | -1 372.68 | -1 422.69 | -1 452.54 |
| Total depreciation | -38.61 | -38.61 | -38.61 | -38.61 | -3.22 |
| EBIT | 757.24 | 1 190.92 | 1 550.39 | 900.16 | 1 217.25 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -3.56 | -31.19 | -17.45 | -23.04 | -9.41 |
| Pre-tax profit | 753.68 | 1 159.73 | 1 532.94 | 877.11 | 1 207.84 |
| Income taxes | - 167.22 | - 255.41 | - 337.26 | - 193.80 | - 265.96 |
| Net earnings | 586.46 | 904.32 | 1 195.69 | 683.31 | 941.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 119.04 | 80.44 | 41.83 | 3.22 | |
| Tangible assets total | 119.04 | 80.44 | 41.83 | 3.22 | |
| Other receivables | 14.50 | 25.80 | 25.80 | 25.80 | 25.80 |
| Investments total | 14.50 | 25.80 | 25.80 | 25.80 | 25.80 |
| Long term receivables total | |||||
| Finished products/goods | 337.57 | 389.42 | 418.68 | 401.92 | 425.70 |
| Inventories total | 337.57 | 389.42 | 418.68 | 401.92 | 425.70 |
| Current trade debtors | 744.20 | 1 002.68 | 492.52 | 761.58 | 834.18 |
| Prepayments and accrued income | 6.85 | 6.99 | 20.82 | 33.09 | 17.98 |
| Current other receivables | 124.37 | 88.67 | 0.55 | 38.92 | |
| Current deferred tax assets | 2.00 | 2.01 | |||
| Short term receivables total | 753.05 | 1 134.03 | 602.00 | 795.22 | 893.09 |
| Cash and bank deposits | 932.68 | 1 166.88 | 1 355.57 | 580.62 | 816.19 |
| Cash and cash equivalents | 932.68 | 1 166.88 | 1 355.57 | 580.62 | 816.19 |
| Balance sheet total (assets) | 2 156.85 | 2 796.57 | 2 443.88 | 1 806.78 | 2 160.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 1 000.00 | 900.00 | 1 190.00 | 680.00 | 940.00 |
| Retained earnings | - 522.44 | - 835.98 | -1 121.66 | - 605.97 | - 862.66 |
| Profit of the financial year | 586.46 | 904.32 | 1 195.69 | 683.31 | 941.88 |
| Shareholders equity total | 1 214.02 | 1 118.34 | 1 414.03 | 907.34 | 1 169.21 |
| Provisions | 8.85 | 5.09 | 3.18 | 0.04 | |
| Non-current liabilities total | |||||
| Current trade creditors | 510.82 | 429.04 | 254.18 | 171.30 | 376.62 |
| Current owed to participating | 523.70 | 33.89 | 239.02 | 8.88 | |
| Short-term deferred tax liabilities | 135.55 | 222.17 | 301.17 | 148.94 | 205.11 |
| Other non-interest bearing current liabilities | 287.61 | 498.23 | 437.43 | 340.14 | 400.96 |
| Current liabilities total | 933.99 | 1 673.13 | 1 026.67 | 899.40 | 991.57 |
| Balance sheet total (liabilities) | 2 156.85 | 2 796.57 | 2 443.88 | 1 806.78 | 2 160.78 |
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.