BO LARSEN, 707 ÅLESTRUP ApS
CVR number: 18133202
Testrupvej 2 A, 9620 Aalestrup
707@rema1000.dk
tel: 98642444
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.09 | 5.18 | 5.80 | 4.63 | 5 655.77 |
| Employee benefit expenses | -2.89 | -3.37 | -3.66 | -4.13 | -4 484.86 |
| Total depreciation | -0.14 | -0.11 | -0.10 | -0.07 | -65.95 |
| EBIT | 1.05 | 1.70 | 2.05 | 0.43 | 1 104.96 |
| Other financial income | 0.00 | 0.00 | 0.00 | 0.00 | 39.36 |
| Other financial expenses | -0.12 | -0.19 | -0.23 | -0.25 | - 226.48 |
| Pre-tax profit | 0.94 | 1.52 | 1.82 | 0.19 | 917.83 |
| Income taxes | -0.21 | -0.33 | -0.40 | -0.04 | - 201.90 |
| Net earnings | 0.73 | 1.18 | 1.42 | 0.14 | 715.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.32 | 0.21 | 0.18 | 0.17 | 151.82 |
| Tangible assets total | 0.32 | 0.21 | 0.18 | 0.17 | 151.82 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.67 | 1.76 | 2.43 | 2.55 | 2 578.69 |
| Inventories total | 1.67 | 1.76 | 2.43 | 2.55 | 2 578.69 |
| Current trade debtors | 0.07 | 0.04 | 0.07 | 0.09 | 72.05 |
| Prepayments and accrued income | 0.01 | ||||
| Current other receivables | 0.26 | 0.16 | 0.24 | 0.28 | 425.39 |
| Current deferred tax assets | 0.05 | 0.10 | 0.02 | 0.06 | |
| Short term receivables total | 0.38 | 0.29 | 0.33 | 0.43 | 497.45 |
| Cash and bank deposits | 0.80 | 1.87 | 1.68 | 1.18 | 1 329.26 |
| Cash and cash equivalents | 0.80 | 1.87 | 1.68 | 1.18 | 1 329.26 |
| Balance sheet total (assets) | 3.17 | 4.13 | 4.62 | 4.33 | 4 557.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.06 | 0.09 | 0.47 | 1.64 | 1 537.54 |
| Profit of the financial year | 0.73 | 1.18 | 1.42 | 0.14 | 715.93 |
| Shareholders equity total | 1.09 | 1.57 | 2.19 | 2.09 | 2 553.47 |
| Provisions | 0.02 | 0.01 | 0.01 | 0.01 | 2.51 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.34 | 1.26 | 1.57 | 1.56 | 1 341.52 |
| Short-term deferred tax liabilities | 19.12 | ||||
| Other non-interest bearing current liabilities | 0.71 | 1.28 | 0.85 | 0.67 | 640.59 |
| Current liabilities total | 2.05 | 2.55 | 2.42 | 2.23 | 2 001.23 |
| Balance sheet total (liabilities) | 3.17 | 4.13 | 4.62 | 4.33 | 4 557.21 |
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.