AUTOUDLEJNING ApS
CVR number: 27283764
Industriparken 16, 6880 Tarm
autoudlejning@eddy.dk
tel: 70224622
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 644.98 | 16 034.15 | 15 985.00 | 15 825.00 | 14 038.64 |
| Employee benefit expenses | -9 475.65 | -10 882.72 | -10 720.00 | -10 290.00 | -9 673.40 |
| Total depreciation | -1 497.62 | -2 132.50 | -1 993.00 | -2 106.00 | -2 049.73 |
| EBIT | 4 671.70 | 3 018.93 | 3 272.00 | 3 429.00 | 2 315.51 |
| Other financial income | 50.08 | 65.00 | 1.00 | 15.06 | |
| Other financial expenses | -7.71 | -6.55 | -7.00 | -16.00 | -6.66 |
| Pre-tax profit | 4 663.99 | 3 062.46 | 3 330.00 | 3 414.00 | 2 323.91 |
| Income taxes | -1 032.40 | - 673.13 | - 734.00 | - 747.00 | - 513.30 |
| Net earnings | 3 631.59 | 2 389.33 | 2 596.00 | 2 667.00 | 1 810.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 202.75 | 1 152.23 | 1 101.00 | 1 050.00 | 2 695.94 |
| Buildings | 7.20 | 5.40 | 5 909.00 | 5 419.00 | 4 974.75 |
| Machinery and equipment | 6 740.88 | 6 314.43 | |||
| Tangible assets total | 7 950.84 | 7 472.07 | 7 010.00 | 6 469.00 | 7 670.69 |
| Other receivables | 105.61 | 105.61 | |||
| Investments total | 105.61 | 105.61 | |||
| Non-current other receivables | 106.00 | 106.00 | |||
| Long term receivables total | 106.00 | 106.00 | |||
| Inventories total | |||||
| Current trade debtors | 2 483.51 | 2 256.28 | 2 165.00 | 3 179.00 | 1 348.53 |
| Current amounts owed by group member comp. | 250.32 | 957.00 | 409.46 | ||
| Current other receivables | 18.86 | 30.92 | 26.00 | 45.00 | 11.01 |
| Short term receivables total | 2 752.69 | 2 287.20 | 3 148.00 | 3 224.00 | 1 769.00 |
| Cash and bank deposits | 768.19 | 2 487.10 | 1 202.00 | 364.00 | 1 905.99 |
| Cash and cash equivalents | 768.19 | 2 487.10 | 1 202.00 | 364.00 | 1 905.99 |
| Balance sheet total (assets) | 11 577.33 | 12 351.98 | 11 466.00 | 10 163.00 | 11 345.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 3 500.00 | 2 300.00 | 2 250.00 | 1 500.00 | |
| Other reserves | -2 000.00 | ||||
| Retained earnings | 1 939.18 | 3 270.77 | 5 660.00 | 3 506.00 | 4 672.92 |
| Profit of the financial year | 3 631.59 | 2 389.33 | 2 596.00 | 2 667.00 | 1 810.61 |
| Shareholders equity total | 9 195.77 | 8 085.11 | 8 381.00 | 6 548.00 | 8 108.53 |
| Provisions | 150.00 | 109.00 | 111.00 | 66.00 | 29.00 |
| Non-current other liabilities | 120.00 | 120.00 | 120.00 | ||
| Non-current liabilities total | 120.00 | 120.00 | 120.00 | ||
| Current trade creditors | 82.01 | 90.81 | 613.00 | 536.00 | 487.15 |
| Current owed to participating | 174.67 | 142.03 | |||
| Current owed to group member | 212.12 | ||||
| Short-term deferred tax liabilities | 928.60 | 714.13 | 732.00 | 792.00 | 550.30 |
| Other non-interest bearing current liabilities | 1 046.28 | 2 998.79 | 1 509.00 | 2 101.00 | 2 045.11 |
| Accruals and deferred income | 5.60 | ||||
| Current liabilities total | 2 231.55 | 4 157.87 | 2 854.00 | 3 429.00 | 3 088.16 |
| Balance sheet total (liabilities) | 11 577.33 | 12 351.98 | 11 466.00 | 10 163.00 | 11 345.69 |
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.