POWER TOOLS ApS
CVR number: 19896374
Stengårdsvej 19, Lunderød 4340 Tølløse
an@power-tools.dk
tel: 59194028
www.power-tools.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 014.00 | 4 488.00 | 5 299.00 | 6 185.00 | 4 303.65 |
| Employee benefit expenses | -2 597.66 | -2 353.00 | -2 252.00 | -2 253.00 | -2 708.43 |
| Total depreciation | - 569.33 | - 554.00 | - 350.00 | - 179.00 | - 259.59 |
| EBIT | 1 847.01 | 1 581.00 | 2 697.00 | 3 753.00 | 1 335.63 |
| Other financial income | 4.75 | 1.00 | 26.00 | 1.88 | |
| Other financial expenses | -97.04 | -44.00 | -25.00 | -28.00 | -91.26 |
| Pre-tax profit | 1 754.72 | 1 538.00 | 2 698.00 | 3 725.00 | 1 246.25 |
| Income taxes | - 265.42 | - 401.00 | - 617.00 | - 889.00 | - 319.43 |
| Net earnings | 1 489.30 | 1 137.00 | 2 081.00 | 2 836.00 | 926.82 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 600.00 | 200.00 | |||
| Intangible assets total | 600.00 | 200.00 | |||
| Land and waters | 1 263.47 | 1 185.00 | 1 106.00 | 1 027.00 | 949.10 |
| Buildings | 212.80 | 167.00 | 124.00 | 676.00 | 558.42 |
| Machinery and equipment | 146.08 | 116.00 | 491.00 | 337.00 | 271.82 |
| Tangible assets total | 1 622.36 | 1 468.00 | 1 721.00 | 2 040.00 | 1 779.34 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 432.28 | 2 077.00 | 2 328.00 | 3 079.00 | 3 161.66 |
| Inventories total | 2 432.28 | 2 077.00 | 2 328.00 | 3 079.00 | 3 161.66 |
| Current trade debtors | 2 414.64 | 3 943.00 | 1 797.00 | 1 960.00 | 2 205.67 |
| Current amounts owed by group member comp. | 1 571.00 | 291.00 | |||
| Current other receivables | 16.54 | 682.00 | 2 620.00 | 588.00 | 919.51 |
| Current deferred tax assets | 60.63 | 109.00 | 93.00 | 5.00 | 3.31 |
| Short term receivables total | 2 491.80 | 6 305.00 | 4 801.00 | 2 553.00 | 3 128.50 |
| Other current investments | 28.44 | 25.00 | |||
| Cash and bank deposits | 2 577.19 | 853.00 | 1 198.00 | 5 667.00 | 5 531.55 |
| Cash and cash equivalents | 2 605.63 | 878.00 | 1 198.00 | 5 667.00 | 5 531.55 |
| Balance sheet total (assets) | 9 752.07 | 10 928.00 | 10 048.00 | 13 339.00 | 13 601.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 500.00 | 1 000.00 | 1 000.00 | 1 000.00 | |
| Retained earnings | 3 834.50 | 4 324.00 | 4 461.00 | 5 542.00 | 8 378.22 |
| Profit of the financial year | 1 489.30 | 1 137.00 | 2 081.00 | 2 836.00 | 926.82 |
| Shareholders equity total | 6 023.80 | 6 661.00 | 7 742.00 | 9 578.00 | 9 505.04 |
| Non-current loans from credit institutions | 450.56 | 347.00 | |||
| Non-current other liabilities | - 893.00 | ||||
| Non-current deferred tax liabilities | 893.00 | ||||
| Non-current liabilities total | 450.56 | 347.00 | |||
| Current loans from credit institutions | 102.55 | 104.00 | |||
| Current trade creditors | 488.06 | 650.00 | 282.00 | 1 088.00 | 278.72 |
| Current owed to group member | 1 127.77 | 765.00 | 2 184.76 | ||
| Short-term deferred tax liabilities | 441.96 | 1 053.00 | 800.00 | 319.30 | |
| Other non-interest bearing current liabilities | 1 092.58 | 3 166.00 | 971.00 | 1 108.00 | 1 313.23 |
| Accruals and deferred income | 24.80 | ||||
| Current liabilities total | 3 277.72 | 3 920.00 | 2 306.00 | 3 761.00 | 4 096.01 |
| Balance sheet total (liabilities) | 9 752.07 | 10 928.00 | 10 048.00 | 13 339.00 | 13 601.05 |
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.