EL 99 ApS
CVR number: 39632705
Skarridsøgade 39 B, 4450 Jyderup
info@el99.dk
tel: 59251099
www.el99.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 190.43 | 1 112.06 | 1 512.87 | 1 704.97 | 1 495.51 |
| Employee benefit expenses | -66.84 | - 725.33 | - 780.98 | - 845.48 | - 650.27 |
| Total depreciation | -83.66 | - 259.19 | - 421.17 | - 585.17 | - 734.41 |
| EBIT | 39.92 | 127.54 | 310.72 | 274.31 | 110.84 |
| Other financial income | 0.13 | ||||
| Other financial expenses | -20.84 | -36.45 | -44.16 | -49.13 | -33.46 |
| Pre-tax profit | 19.08 | 91.09 | 266.56 | 225.18 | 77.51 |
| Income taxes | -4.22 | -20.04 | -58.81 | -49.84 | -16.86 |
| Net earnings | 14.86 | 71.05 | 207.75 | 175.34 | 60.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 637.85 | 1 207.79 | 1 654.07 | 1 918.17 | 1 903.60 |
| Machinery and equipment | 179.05 | 140.69 | 102.32 | 63.95 | 25.58 |
| Tangible assets total | 816.90 | 1 348.47 | 1 756.39 | 1 982.11 | 1 929.18 |
| Participating interests | 97.50 | 97.50 | 97.50 | ||
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | 97.50 | 97.50 | 97.50 | |
| Long term receivables total | |||||
| Finished products/goods | 116.33 | 170.36 | 124.47 | 113.45 | 116.95 |
| Inventories total | 116.33 | 170.36 | 124.47 | 113.45 | 116.95 |
| Current trade debtors | 8.71 | 10.80 | 6.15 | 1.65 | 3.19 |
| Current other receivables | 45.76 | ||||
| Current deferred tax assets | 6.20 | ||||
| Short term receivables total | 60.68 | 10.80 | 6.15 | 1.65 | 3.19 |
| Cash and bank deposits | 77.79 | 121.36 | 103.46 | 45.49 | 76.73 |
| Cash and cash equivalents | 77.79 | 121.36 | 103.46 | 45.49 | 76.73 |
| Balance sheet total (assets) | 1 071.71 | 1 650.99 | 2 087.96 | 2 240.20 | 2 223.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | |
| Other reserves | 14.86 | ||||
| Retained earnings | -14.86 | -55.30 | -40.75 | 109.80 | 226.25 |
| Profit of the financial year | 14.86 | 71.05 | 207.75 | 175.34 | 60.65 |
| Shareholders equity total | 14.86 | 111.05 | 263.50 | 382.35 | 385.79 |
| Provisions | 13.84 | 41.67 | 44.72 | 25.59 | |
| Non-current loans from credit institutions | 149.70 | 118.49 | 103.44 | 72.79 | 40.14 |
| Non-current deferred tax liabilities | 10.43 | 45.79 | 32.99 | ||
| Non-current liabilities total | 160.13 | 118.49 | 103.44 | 118.58 | 73.14 |
| Current loans from credit institutions | 50.00 | 50.00 | 30.00 | 30.00 | 30.00 |
| Current trade creditors | 775.44 | 1 031.02 | 1 196.40 | 987.45 | 659.43 |
| Short-term deferred tax liabilities | 10.43 | 30.98 | 28.98 | 44.79 | |
| Other non-interest bearing current liabilities | 71.28 | 316.17 | 421.96 | 648.14 | 1 004.80 |
| Current liabilities total | 896.72 | 1 407.62 | 1 679.34 | 1 694.56 | 1 739.03 |
| Balance sheet total (liabilities) | 1 071.71 | 1 650.99 | 2 087.96 | 2 240.20 | 2 223.54 |
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.