MALERFIRMA KLIT CHRISTENSEN ApS
CVR number: 26142326
Skodshøj 5, Guldbæk 9530 Støvring
mester@klit-christensen.dk
tel: 98129225
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 639.15 | 2 950.15 | 2 911.46 | 2 755.46 | 2 076.64 |
| Employee benefit expenses | -2 760.75 | -2 331.35 | -2 941.06 | -2 698.78 | -2 280.37 |
| Total depreciation | -10.18 | -9.07 | -14.74 | -24.01 | |
| EBIT | - 131.78 | 618.80 | -38.67 | 41.95 | - 227.74 |
| Other financial income | 1.25 | 1.63 | |||
| Other financial expenses | -26.08 | -9.84 | -20.04 | -23.62 | -14.70 |
| Pre-tax profit | - 157.86 | 608.96 | -58.71 | 19.58 | - 240.81 |
| Income taxes | 26.93 | - 136.27 | 7.00 | -10.99 | 50.39 |
| Net earnings | - 130.92 | 472.69 | -51.70 | 8.59 | - 190.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 72.00 | 60.92 | |||
| Machinery and equipment | 10.53 | 36.93 | 27.73 | 46.80 | |
| Tangible assets total | 10.53 | 36.93 | 99.72 | 107.71 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10.00 | 5.00 | 10.00 | 10.00 | 45.00 |
| Inventories total | 10.00 | 5.00 | 10.00 | 10.00 | 45.00 |
| Current trade debtors | 792.54 | 1 145.23 | 1 002.95 | 968.52 | 515.88 |
| Prepayments and accrued income | 7.71 | 9.11 | 9.45 | 2.50 | 2.50 |
| Current other receivables | 47.33 | 555.41 | 403.58 | 490.97 | 401.43 |
| Current deferred tax assets | 31.70 | 14.00 | 48.65 | ||
| Short term receivables total | 879.28 | 1 709.75 | 1 415.98 | 1 475.99 | 968.46 |
| Cash and bank deposits | 81.08 | 214.46 | 104.71 | 11.11 | 253.39 |
| Cash and cash equivalents | 81.08 | 214.46 | 104.71 | 11.11 | 253.39 |
| Balance sheet total (assets) | 980.90 | 1 929.21 | 1 567.62 | 1 596.83 | 1 374.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 143.72 | - 274.64 | 198.04 | 146.34 | 154.93 |
| Profit of the financial year | - 130.92 | 472.69 | -51.70 | 8.59 | - 190.42 |
| Shareholders equity total | - 149.64 | 323.05 | 271.34 | 279.93 | 89.51 |
| Provisions | 11.75 | 4.75 | 15.74 | ||
| Non-current owed to group member | 1.11 | 12.93 | 2.32 | ||
| Non-current other liabilities | 2.32 | ||||
| Non-current liabilities total | 1.11 | 12.93 | 2.32 | 2.32 | |
| Current trade creditors | 31.06 | 86.44 | 51.36 | 29.20 | 201.21 |
| Current owed to participating | 2.32 | 2.32 | |||
| Short-term deferred tax liabilities | 92.82 | ||||
| Other non-interest bearing current liabilities | 1 098.37 | 1 402.23 | 1 237.86 | 1 267.32 | 1 081.53 |
| Current liabilities total | 1 129.43 | 1 581.49 | 1 289.22 | 1 298.85 | 1 285.06 |
| Balance sheet total (liabilities) | 980.90 | 1 929.21 | 1 567.62 | 1 596.83 | 1 374.57 |
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.