FJORDSIDENS TØMRERFORRETNING ApS
CVR number: 10045622
Fjerritslevvej 40, Aggersund 9670 Løgstør
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 202.89 | 180.55 | 168.69 | 285.37 | 214.91 |
| Employee benefit expenses | -23.32 | -23.43 | -23.55 | -25.34 | -27.21 |
| Other operating expenses | -46.74 | -34.98 | -37.31 | -83.14 | -85.92 |
| Total depreciation | -12.25 | -12.25 | -13.86 | -20.91 | -21.43 |
| EBIT | 120.57 | 109.89 | 93.97 | 155.99 | 80.35 |
| Other financial expenses | - 110.15 | -23.99 | -18.27 | -20.61 | -27.97 |
| Pre-tax profit | 10.42 | 85.90 | 75.69 | 135.37 | 52.38 |
| Net earnings | 10.42 | 85.90 | 75.69 | 135.37 | 52.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 101.66 | 1 089.41 | 1 077.16 | 1 600.41 | 1 587.63 |
| Machinery and equipment | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 |
| Tangible assets total | 1 111.45 | 1 099.20 | 1 086.95 | 1 610.19 | 1 597.41 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 46.08 | 40.13 | 37.98 | 27.34 | 19.45 |
| Inventories total | 46.08 | 40.13 | 37.98 | 27.34 | 19.45 |
| Current trade debtors | 2.00 | ||||
| Prepayments and accrued income | 2.92 | 3.30 | 3.51 | 3.60 | 4.03 |
| Current other receivables | 2.46 | 1.88 | |||
| Current deferred tax assets | 57.50 | 57.50 | 57.50 | 57.50 | 57.50 |
| Short term receivables total | 62.88 | 60.80 | 62.89 | 61.10 | 63.53 |
| Other current investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and bank deposits | 100.08 | 73.48 | 27.34 | 87.10 | |
| Cash and cash equivalents | 0.00 | 100.09 | 73.48 | 27.35 | 87.10 |
| Balance sheet total (assets) | 1 220.41 | 1 300.21 | 1 261.30 | 1 725.98 | 1 767.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -88.59 | -78.17 | 7.73 | 83.43 | 218.80 |
| Profit of the financial year | 10.42 | 85.90 | 75.69 | 135.37 | 52.38 |
| Shareholders equity total | 46.83 | 132.73 | 208.43 | 343.80 | 396.19 |
| Non-current loans from credit institutions | 768.32 | 730.40 | 692.20 | 653.72 | 614.95 |
| Non-current other liabilities | 22.80 | 22.80 | 22.80 | 22.80 | 38.60 |
| Non-current liabilities total | 791.12 | 753.20 | 715.00 | 676.52 | 653.55 |
| Current loans from credit institutions | 107.51 | 37.92 | 38.20 | 38.48 | 38.77 |
| Current trade creditors | 3.10 | 61.22 | 1.41 | 3.97 | 10.04 |
| Other non-interest bearing current liabilities | 271.85 | 315.13 | 298.25 | 663.20 | 668.95 |
| Current liabilities total | 382.45 | 414.27 | 337.87 | 705.66 | 717.76 |
| Balance sheet total (liabilities) | 1 220.41 | 1 300.21 | 1 261.30 | 1 725.98 | 1 767.49 |
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.