STUHR ELEKTRONIK ApS
CVR number: 15356340
Enghavevej 159, 4241 Vemmelev
mail@stuhr-elektronik.dk
tel: 58382192
www.stuhr-elektronik.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 559.05 | 692.29 | 723.68 | 793.78 | 769.62 |
| Employee benefit expenses | - 504.23 | - 619.87 | - 562.65 | - 696.19 | - 627.73 |
| Total depreciation | -3.91 | -0.81 | -9.67 | -9.67 | -9.67 |
| EBIT | 50.91 | 71.62 | 151.36 | 87.92 | 132.22 |
| Other financial income | -1.27 | ||||
| Other financial expenses | -2.08 | -2.47 | -1.61 | -2.88 | -5.81 |
| Pre-tax profit | 48.83 | 69.15 | 148.47 | 85.04 | 126.41 |
| Income taxes | -10.97 | -15.35 | -32.86 | -18.72 | -28.05 |
| Net earnings | 37.85 | 53.80 | 115.61 | 66.32 | 98.36 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 95.93 | 86.25 | 76.58 | 66.91 | |
| Tangible assets total | 95.93 | 86.25 | 76.58 | 66.91 | |
| Other receivables | 42.00 | 42.00 | 42.00 | 42.00 | |
| Investments total | 42.00 | 42.00 | 42.00 | 42.00 | |
| Long term receivables total | |||||
| Raw materials and consumables | 235.36 | 166.74 | 78.36 | 103.19 | 152.19 |
| Finished products/goods | 15.92 | 16.41 | 16.16 | 16.18 | 15.95 |
| Inventories total | 251.28 | 183.15 | 94.53 | 119.36 | 168.14 |
| Current trade debtors | 182.41 | 250.99 | 260.93 | 309.69 | 324.38 |
| Prepayments and accrued income | 12.53 | 12.53 | 15.00 | ||
| Current other receivables | 42.00 | 0.05 | |||
| Current deferred tax assets | 16.04 | 0.69 | 10.91 | ||
| Short term receivables total | 252.97 | 264.20 | 260.98 | 309.69 | 350.29 |
| Cash and bank deposits | 82.58 | 97.73 | 81.22 | 68.41 | 6.61 |
| Cash and cash equivalents | 82.58 | 97.73 | 81.22 | 68.41 | 6.61 |
| Balance sheet total (assets) | 586.83 | 683.01 | 564.98 | 616.04 | 633.95 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 110.60 | 113.00 | ||
| Retained earnings | 99.78 | 27.04 | -32.16 | 83.44 | 149.76 |
| Profit of the financial year | 37.85 | 53.80 | 115.61 | 66.32 | 98.36 |
| Shareholders equity total | 370.64 | 316.44 | 321.44 | 274.76 | 373.12 |
| Provisions | 3.23 | 3.86 | 4.50 | ||
| Non-current deferred tax liabilities | 30.23 | 3.61 | 26.30 | ||
| Non-current liabilities total | 30.23 | 3.61 | 26.30 | ||
| Current trade creditors | 45.39 | 191.93 | 30.67 | 40.87 | 34.43 |
| Current owed to participating | 30.58 | 45.17 | 32.48 | 148.38 | 51.65 |
| Short-term deferred tax liabilities | 30.20 | ||||
| Other non-interest bearing current liabilities | 140.22 | 129.47 | 146.94 | 114.37 | 143.94 |
| Current liabilities total | 216.19 | 366.57 | 210.08 | 333.81 | 230.02 |
| Balance sheet total (liabilities) | 586.83 | 683.01 | 564.98 | 616.04 | 633.95 |
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.