GRINDSTED TRAFIKSKOLE ApS
CVR number: 10209692
Plagborgvej 4, Sønderby 7200 Grindsted
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 175.40 | 112.88 | 167.87 | 102.13 | 78.41 |
| Employee benefit expenses | -34.85 | -42.66 | -35.05 | -45.17 | -45.69 |
| Other operating expenses | -10.00 | -7.10 | |||
| Total depreciation | -19.20 | -22.36 | -23.41 | -23.41 | -23.00 |
| EBIT | 121.35 | 47.86 | 99.41 | 26.45 | 9.73 |
| Other financial income | -0.03 | 0.12 | 0.41 | 0.06 | 0.28 |
| Other financial expenses | -12.02 | -12.29 | -9.55 | -8.19 | -4.14 |
| Pre-tax profit | 109.30 | 35.68 | 90.27 | 18.32 | 5.87 |
| Income taxes | -25.00 | -8.00 | -20.00 | -4.00 | -2.00 |
| Net earnings | 84.30 | 27.68 | 70.27 | 14.31 | 3.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 400.00 | 523.36 | 519.14 | 514.93 | 511.13 |
| Buildings | 166.40 | 147.20 | 128.00 | 108.80 | 89.60 |
| Tangible assets total | 566.40 | 670.56 | 647.14 | 623.73 | 600.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.56 | 17.25 | 5.75 | 13.53 | |
| Current other receivables | 31.68 | ||||
| Short term receivables total | 53.24 | 17.25 | 5.75 | 13.53 | |
| Cash and bank deposits | 197.34 | 138.28 | 237.16 | 234.29 | 210.37 |
| Cash and cash equivalents | 197.34 | 138.28 | 237.16 | 234.29 | 210.37 |
| Balance sheet total (assets) | 816.98 | 826.09 | 890.05 | 858.02 | 824.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 250.43 | 334.73 | 362.41 | 432.68 | 447.00 |
| Profit of the financial year | 84.30 | 27.68 | 70.27 | 14.31 | 3.87 |
| Shareholders equity total | 534.73 | 562.41 | 632.68 | 647.00 | 650.87 |
| Provisions | 47.00 | 55.00 | 75.00 | 79.00 | 81.00 |
| Non-current loans from credit institutions | 147.92 | 115.44 | 81.44 | 46.59 | 9.49 |
| Non-current liabilities total | 147.92 | 115.44 | 81.44 | 46.59 | 9.49 |
| Current loans from credit institutions | 31.14 | 32.47 | 34.00 | 35.00 | 36.80 |
| Advances received | 0.30 | ||||
| Current trade creditors | 37.20 | 35.66 | 43.00 | 40.26 | 35.41 |
| Other non-interest bearing current liabilities | 18.98 | 25.10 | 23.93 | 9.88 | 11.07 |
| Current liabilities total | 87.33 | 93.23 | 100.92 | 85.44 | 83.28 |
| Balance sheet total (liabilities) | 816.98 | 826.09 | 890.05 | 858.02 | 824.63 |
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.