ANLÆGSGARTNER MADS BECK ApS
CVR number: 28891393
Petersholmsvej 160, Torrild 8300 Odder
tel: 86531687
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 004.11 | 13 335.33 | 11 971.08 | 11 419.96 | 11 221.58 |
| Employee benefit expenses | -7 530.06 | -9 052.25 | -9 027.08 | -9 060.66 | -9 072.15 |
| Other operating expenses | -0.89 | ||||
| Total depreciation | - 470.87 | - 541.09 | - 671.53 | - 712.30 | - 708.21 |
| EBIT | 1 003.18 | 3 741.10 | 2 272.46 | 1 646.99 | 1 441.22 |
| Other financial income | 4.30 | ||||
| Other financial expenses | -16.73 | -25.97 | -37.35 | -47.80 | -20.40 |
| Pre-tax profit | 986.45 | 3 715.13 | 2 235.11 | 1 599.19 | 1 425.12 |
| Income taxes | - 220.46 | - 826.99 | - 530.55 | - 357.42 | - 318.13 |
| Net earnings | 766.00 | 2 888.14 | 1 704.57 | 1 241.77 | 1 106.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3 044.58 | 3 842.24 | 3 898.23 | 4 611.11 | 5 481.36 |
| Tangible assets total | 3 044.58 | 3 842.24 | 3 898.23 | 4 611.11 | 5 481.36 |
| Other receivables | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Investments total | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Long term receivables total | |||||
| Raw materials and consumables | 110.00 | 400.00 | 624.36 | 100.00 | |
| Inventories total | 110.00 | 400.00 | 624.36 | 100.00 | |
| Current trade debtors | 2 700.80 | 7 751.27 | 3 721.82 | 6 088.29 | 5 611.65 |
| Current amounts owed by group member comp. | 234.93 | ||||
| Prepayments and accrued income | 125.00 | 279.37 | 580.32 | 433.13 | 327.40 |
| Current other receivables | 185.00 | 182.10 | |||
| Short term receivables total | 3 010.80 | 8 030.64 | 4 302.14 | 6 521.42 | 6 356.08 |
| Cash and bank deposits | 300.00 | 2 464.20 | 211.28 | 404.72 | |
| Cash and cash equivalents | 300.00 | 2 464.20 | 211.28 | 404.72 | |
| Balance sheet total (assets) | 6 177.88 | 12 185.38 | 11 077.07 | 11 980.67 | 12 354.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 1 500.00 | 4 000.00 |
| Retained earnings | 2 211.07 | 2 864.07 | 5 427.81 | 5 632.37 | 2 874.14 |
| Profit of the financial year | 766.00 | 2 888.14 | 1 704.57 | 1 241.77 | 1 106.99 |
| Shareholders equity total | 3 212.67 | 5 990.21 | 7 371.77 | 8 499.15 | 8 106.13 |
| Provisions | 299.72 | 390.99 | 478.42 | 508.06 | 568.61 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 650.56 | 542.64 | 1 046.90 | ||
| Current trade creditors | 637.90 | 1 690.91 | 1 021.74 | 1 560.48 | 1 187.27 |
| Current owed to participating | 2.09 | 0.76 | 1.86 | 1.95 | 1.95 |
| Short-term deferred tax liabilities | 123.14 | 677.94 | 375.29 | 177.78 | 257.58 |
| Other non-interest bearing current liabilities | 1 251.80 | 2 891.93 | 1 827.99 | 1 233.26 | 1 186.22 |
| Current liabilities total | 2 665.49 | 5 804.19 | 3 226.88 | 2 973.47 | 3 679.91 |
| Balance sheet total (liabilities) | 6 177.88 | 12 185.38 | 11 077.07 | 11 980.67 | 12 354.66 |
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.