Kaddo Brolægning & Anlæg ApS
CVR number: 41153628
Københavnsvej 261, 4000 Roskilde
Info@kaddo.dk
tel: 21310000
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 1 084.26 | |||
| Change in finished goods inventory | 2.40 | |||
| Costs of manufacturing | - 677.95 | |||
| External services | - 135.53 | |||
| Gross profit | 273.18 | 230.50 | 6 865.83 | 1 109.04 |
| Employee benefit expenses | - 252.60 | -4.42 | -1 419.93 | -1 017.55 |
| Other operating expenses | -23.32 | |||
| Total depreciation | -10.53 | -19.99 | -66.17 | -42.68 |
| EBIT | 10.05 | 206.09 | 5 379.72 | 25.47 |
| Other financial income | 10.92 | |||
| Other financial expenses | -1.53 | -1.51 | -8.17 | -3.91 |
| Pre-tax profit | 8.53 | 204.58 | 5 371.55 | 32.49 |
| Income taxes | -1.88 | -47.11 | -1 240.33 | -19.63 |
| Net earnings | 6.65 | 157.46 | 4 131.22 | 12.86 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 67.36 | 72.37 | 330.13 | 472.44 |
| Tangible assets total | 67.36 | 72.37 | 330.13 | 472.44 |
| Other receivables | 15.00 | 29.09 | ||
| Investments total | 15.00 | 29.09 | ||
| Long term receivables total | ||||
| Raw materials and consumables | 3.10 | 199.88 | ||
| Finished products/goods | 2.40 | |||
| Inventories total | 2.40 | 3.10 | 199.88 | |
| Current trade debtors | 1 051.50 | 604.21 | ||
| Prepayments and accrued income | 295.62 | |||
| Current other receivables | 22.00 | 462.51 | ||
| Short term receivables total | 1 073.50 | 1 362.34 | ||
| Cash and bank deposits | 58.79 | 441.80 | 6 260.40 | 3 824.71 |
| Cash and cash equivalents | 58.79 | 441.80 | 6 260.40 | 3 824.71 |
| Balance sheet total (assets) | 128.55 | 517.27 | 7 679.02 | 5 888.45 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 84.14 | 3 000.00 | ||
| Retained earnings | 6.65 | 79.97 | 1 211.19 | |
| Profit of the financial year | 6.65 | 157.46 | 4 131.22 | 12.86 |
| Shareholders equity total | 46.65 | 204.12 | 4 335.34 | 4 264.05 |
| Provisions | 1.88 | 2.16 | 8.86 | 25.58 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.62 | 30.55 | 236.09 | |
| Current owed to participating | 13.87 | |||
| Short-term deferred tax liabilities | 46.83 | 1 233.63 | 1 231.54 | |
| Other non-interest bearing current liabilities | 65.53 | 264.16 | 2 070.64 | 131.19 |
| Current liabilities total | 80.02 | 311.00 | 3 334.83 | 1 598.82 |
| Balance sheet total (liabilities) | 128.55 | 517.27 | 7 679.02 | 5 888.45 |
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.