ULSTED URE & SMYKKER ApS
CVR number: 30523644
Østergade 6, 7500 Holstebro
tel: 97420369
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 741.04 | 6 020.16 | 7 043.44 | 4 482.32 | 3 127.61 |
| Employee benefit expenses | -2 657.94 | -3 486.47 | -4 235.67 | -3 148.70 | -2 519.28 |
| Total depreciation | -43.21 | -37.33 | -31.42 | -37.31 | -37.30 |
| EBIT | 1 039.89 | 2 496.36 | 2 776.35 | 1 296.30 | 571.04 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -5.34 | -16.84 | - 111.95 | -46.49 | -11.62 |
| Pre-tax profit | 1 034.55 | 2 479.52 | 2 664.40 | 1 249.81 | 559.42 |
| Income taxes | - 230.37 | - 545.51 | - 596.37 | - 275.24 | - 124.54 |
| Net earnings | 804.18 | 1 934.02 | 2 068.03 | 974.58 | 434.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 50.12 | 12.79 | 279.75 | 242.43 | 205.14 |
| Tangible assets total | 50.12 | 12.79 | 279.75 | 242.43 | 205.14 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 5 014.20 | 5 714.56 | 5 871.78 | 5 754.78 | 5 556.28 |
| Inventories total | 5 014.20 | 5 714.56 | 5 871.78 | 5 754.78 | 5 556.28 |
| Current trade debtors | 195.44 | 271.98 | 147.40 | 138.52 | 176.42 |
| Current amounts owed by group member comp. | 304.53 | 118.51 | |||
| Current other receivables | 1.80 | 199.73 | 231.17 | 0.06 | |
| Current deferred tax assets | 11.20 | 14.85 | 1.98 | ||
| Short term receivables total | 208.44 | 791.08 | 499.05 | 138.52 | 176.48 |
| Cash and bank deposits | 694.74 | 2 254.87 | 2 159.67 | 808.77 | 1 533.73 |
| Cash and cash equivalents | 694.74 | 2 254.87 | 2 159.67 | 808.77 | 1 533.73 |
| Balance sheet total (assets) | 5 967.50 | 8 773.30 | 8 810.26 | 6 944.51 | 7 471.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 800.00 | 1 900.00 | 1 000.00 | ||
| Retained earnings | 1 363.49 | 267.67 | 1 201.69 | 3 269.72 | 4 244.29 |
| Profit of the financial year | 804.18 | 1 934.02 | 2 068.03 | 974.58 | 434.89 |
| Shareholders equity total | 3 092.67 | 4 226.69 | 4 394.72 | 4 369.29 | 4 804.18 |
| Provisions | 8.66 | 11.62 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 938.86 | 1 875.59 | 822.20 | 1 291.17 | |
| Current owed to group member | 149.46 | 158.94 | 464.88 | ||
| Short-term deferred tax liabilities | 233.57 | 549.15 | 583.51 | 848.10 | 386.17 |
| Other non-interest bearing current liabilities | 1 552.93 | 3 997.46 | 1 956.44 | 737.31 | 513.62 |
| Current liabilities total | 2 874.82 | 4 546.61 | 4 415.54 | 2 566.55 | 2 655.83 |
| Balance sheet total (liabilities) | 5 967.50 | 8 773.30 | 8 810.26 | 6 944.51 | 7 471.63 |
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.