KLIT & BACH ARKITEKTER ApS
CVR number: 33957947
Mallevej 53, Sennels 7700 Thisted
anjaklit@hotmail.com
tel: 60218182
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 33.93 | 118.43 | 127.34 | 114.08 | 84.81 |
| Employee benefit expenses | -24.00 | -48.00 | |||
| Total depreciation | -4.45 | -13.05 | -13.05 | -8.61 | |
| EBIT | 33.93 | 113.98 | 114.29 | 77.02 | 28.20 |
| Other financial expenses | -5.13 | -2.86 | -2.64 | -0.70 | -1.70 |
| Pre-tax profit | 28.81 | 111.13 | 111.65 | 76.33 | 26.50 |
| Income taxes | -6.64 | ||||
| Net earnings | 28.81 | 111.13 | 111.65 | 76.33 | 19.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 34.71 | 21.66 | 8.61 | ||
| Tangible assets total | 34.71 | 21.66 | 8.61 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 47.94 | ||||
| Prepayments and accrued income | 14.90 | ||||
| Current other receivables | 1.83 | ||||
| Short term receivables total | 64.67 | ||||
| Cash and bank deposits | 36.81 | 27.88 | 98.96 | 85.87 | 78.45 |
| Cash and cash equivalents | 36.81 | 27.88 | 98.96 | 85.87 | 78.45 |
| Balance sheet total (assets) | 36.81 | 62.59 | 120.62 | 94.48 | 143.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 351.56 | - 330.30 | - 219.17 | - 107.52 | -31.20 |
| Profit of the financial year | 28.81 | 111.13 | 111.65 | 76.33 | 19.85 |
| Shareholders equity total | - 242.76 | - 139.17 | -27.52 | 48.80 | 68.65 |
| Non-current loans from credit institutions | 201.46 | 114.32 | |||
| Non-current other liabilities | 56.61 | ||||
| Non-current liabilities total | 201.46 | 114.32 | 56.61 | ||
| Current loans from credit institutions | 60.00 | 60.00 | 60.00 | ||
| Current trade creditors | 14.95 | 8.00 | 8.00 | 8.00 | 13.36 |
| Current owed to participating | 13.03 | 40.34 | |||
| Short-term deferred tax liabilities | 6.64 | ||||
| Other non-interest bearing current liabilities | 3.16 | 19.44 | 23.54 | 24.65 | 14.13 |
| Current liabilities total | 78.11 | 87.44 | 91.54 | 45.68 | 74.47 |
| Balance sheet total (liabilities) | 36.81 | 62.59 | 120.62 | 94.48 | 143.13 |
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.