Peters Traktorbøger Eftf ApS
CVR number: 38876473
Givevej 46, Thorlund 7361 Ejstrupholm
pp@traktorbogen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 026.92 | 1 097.36 | 946.80 | 932.63 | 813.39 |
| Employee benefit expenses | - 645.47 | - 491.72 | - 587.47 | - 487.14 | - 501.04 |
| Total depreciation | -20.00 | -20.00 | -83.48 | - 155.67 | - 135.67 |
| EBIT | 361.46 | 585.64 | 275.86 | 289.82 | 176.69 |
| Other financial income | 1.26 | 6.48 | 11.22 | 9.20 | 1.41 |
| Other financial expenses | -2.03 | -4.08 | -12.97 | -18.73 | -10.01 |
| Pre-tax profit | 360.68 | 588.03 | 274.11 | 280.29 | 168.08 |
| Income taxes | -80.35 | - 130.29 | -41.79 | -63.70 | -38.48 |
| Net earnings | 280.33 | 457.75 | 232.32 | 216.60 | 129.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 30.00 | 20.00 | 10.00 | ||
| Intangible assets total | 30.00 | 20.00 | 10.00 | ||
| Machinery and equipment | 30.00 | 20.00 | 624.85 | 479.19 | 343.52 |
| Tangible assets total | 30.00 | 20.00 | 624.85 | 479.19 | 343.52 |
| Other receivables | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Investments total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 40.64 | 21.86 | 49.82 | 85.52 | 45.04 |
| Inventories total | 40.64 | 21.86 | 49.82 | 85.52 | 45.04 |
| Current trade debtors | 154.66 | 192.32 | 176.79 | 174.62 | 199.72 |
| Current amounts owed by group member comp. | 70.34 | 154.05 | |||
| Prepayments and accrued income | 15.34 | 16.35 | |||
| Current other receivables | 15.72 | 14.67 | 161.15 | 3.93 | 1.51 |
| Current deferred tax assets | 0.85 | 2.13 | |||
| Short term receivables total | 241.56 | 363.17 | 337.94 | 193.88 | 217.58 |
| Cash and bank deposits | 516.26 | 903.63 | 458.02 | 343.67 | 351.65 |
| Cash and cash equivalents | 516.26 | 903.63 | 458.02 | 343.67 | 351.65 |
| Balance sheet total (assets) | 878.46 | 1 348.66 | 1 500.64 | 1 122.27 | 977.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 613.00 | 232.00 | 300.00 | 300.00 |
| Retained earnings | 323.18 | -9.49 | 216.26 | 148.58 | 65.18 |
| Profit of the financial year | 280.33 | 457.75 | 232.32 | 216.60 | 129.59 |
| Shareholders equity total | 764.11 | 1 111.26 | 730.58 | 715.17 | 544.77 |
| Provisions | 5.09 | 4.88 | 0.96 | ||
| Non-current deferred tax liabilities | 81.12 | 131.57 | 34.57 | 63.91 | 42.41 |
| Non-current liabilities total | 81.12 | 131.57 | 34.57 | 63.91 | 42.41 |
| Current trade creditors | 2.64 | 18.82 | 17.97 | 16.92 | 20.99 |
| Current owed to participating | 3.12 | 3.03 | 0.00 | 0.00 | |
| Current owed to group member | 405.60 | 257.08 | 246.68 | ||
| Short-term deferred tax liabilities | 131.57 | 34.57 | 63.91 | ||
| Other non-interest bearing current liabilities | 27.47 | 83.99 | 175.27 | 29.73 | 58.07 |
| Current liabilities total | 33.23 | 105.84 | 730.40 | 338.30 | 389.65 |
| Balance sheet total (liabilities) | 878.46 | 1 348.66 | 1 500.64 | 1 122.27 | 977.78 |
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.