VVS konsulent Søren Risum Østergaard ApS
CVR number: 38319965
Toldervej 5, 8940 Randers SV
sro@vvs-konsulent.dk
tel: 71956747
vvs-konsulent.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 871.11 | 987.02 | 1 121.66 | 1 098.04 | 936.83 |
| Employee benefit expenses | - 674.12 | - 588.73 | - 619.39 | - 628.98 | - 754.74 |
| Total depreciation | -4.00 | -4.00 | -4.00 | ||
| EBIT | 197.00 | 398.29 | 498.26 | 465.07 | 178.09 |
| Other financial income | 2.30 | ||||
| Other financial expenses | -0.48 | -1.98 | -1.62 | -1.94 | -0.06 |
| Pre-tax profit | 196.51 | 396.31 | 496.65 | 463.12 | 180.33 |
| Income taxes | -43.57 | -87.25 | - 108.98 | - 102.30 | -39.82 |
| Net earnings | 152.94 | 309.06 | 387.66 | 360.83 | 140.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 12.00 | 8.00 | 4.00 | ||
| Tangible assets total | 12.00 | 8.00 | 4.00 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 49.36 | 115.91 | 218.73 | 299.58 | 211.59 |
| Current amounts owed by group member comp. | 26.43 | 26.43 | 0.60 | ||
| Current other receivables | 26.44 | 100.04 | 195.00 | ||
| Current deferred tax assets | 0.42 | 0.54 | 0.84 | ||
| Short term receivables total | 75.80 | 142.34 | 345.62 | 495.12 | 213.03 |
| Cash and bank deposits | 345.89 | 525.99 | 403.88 | 210.85 | 234.58 |
| Cash and cash equivalents | 345.89 | 525.99 | 403.88 | 210.85 | 234.58 |
| Balance sheet total (assets) | 421.69 | 668.32 | 761.50 | 713.97 | 451.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 199.00 | 309.00 | 387.00 | 361.00 | |
| Retained earnings | - 152.84 | - 308.89 | - 386.83 | - 360.17 | 0.66 |
| Profit of the financial year | 152.94 | 309.06 | 387.66 | 360.83 | 140.51 |
| Shareholders equity total | 249.11 | 359.17 | 437.83 | 411.66 | 191.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.85 | 5.00 | 5.00 | 5.50 | 5.00 |
| Current owed to participating | 27.54 | 0.73 | 2.08 | 20.66 | 31.16 |
| Current owed to group member | 30.00 | ||||
| Short-term deferred tax liabilities | 109.41 | 102.41 | 40.13 | ||
| Other non-interest bearing current liabilities | 139.19 | 303.42 | 207.18 | 143.74 | 184.15 |
| Current liabilities total | 172.58 | 309.16 | 323.67 | 302.31 | 260.44 |
| Balance sheet total (liabilities) | 421.69 | 668.32 | 761.50 | 713.97 | 451.61 |
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.