AB KRANSYSTEM ApS
CVR number: 27508405
Nibevej 67, 9200 Aalborg SV
ab@abkransystem.dk
tel: 70223301
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 755.43 | 11 829.36 | 15 690.64 | 10 880.82 | 16 173.74 |
| Employee benefit expenses | -7 990.99 | -8 473.45 | -9 157.02 | -7 075.59 | -8 045.32 |
| Total depreciation | - 376.35 | - 493.21 | - 429.97 | - 230.54 | - 219.30 |
| EBIT | 3 388.09 | 2 862.70 | 6 103.65 | 3 574.69 | 7 909.13 |
| Other financial income | 54.62 | 123.19 | 144.31 | 83.38 | 119.61 |
| Other financial expenses | -32.94 | -48.10 | -93.41 | -56.67 | -11.69 |
| Pre-tax profit | 3 409.77 | 2 937.78 | 6 154.55 | 3 601.40 | 8 017.05 |
| Income taxes | - 753.74 | - 619.37 | -1 390.83 | - 797.21 | -1 767.77 |
| Net earnings | 2 656.04 | 2 318.41 | 4 763.72 | 2 804.20 | 6 249.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 104.23 | ||||
| Intangible assets total | 104.23 | ||||
| Machinery and equipment | 626.49 | 1 138.56 | 758.65 | 945.35 | 1 245.38 |
| Tangible assets total | 626.49 | 1 138.56 | 758.65 | 945.35 | 1 245.38 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 634.82 | 1 958.38 | 2 020.26 | 2 093.66 | 2 205.21 |
| Advance payments | 364.03 | ||||
| Inventories total | 1 634.82 | 1 958.38 | 2 020.26 | 2 457.69 | 2 205.21 |
| Current trade debtors | 6 753.44 | 5 695.93 | 6 041.14 | 5 334.23 | 10 836.72 |
| Current amounts owed by group member comp. | 451.56 | 712.97 | |||
| Prepayments and accrued income | 27.94 | 26.27 | 63.34 | 56.28 | 77.06 |
| Current other receivables | 3 302.69 | 2 342.93 | 688.30 | 1 148.00 | 1 360.04 |
| Current deferred tax assets | 31.34 | 18.41 | |||
| Short term receivables total | 10 535.63 | 8 809.44 | 6 811.20 | 6 538.51 | 12 273.82 |
| Cash and bank deposits | 4 771.13 | 5 159.00 | 10 153.22 | 4 222.99 | 3 420.64 |
| Cash and cash equivalents | 4 771.13 | 5 159.00 | 10 153.22 | 4 222.99 | 3 420.64 |
| Balance sheet total (assets) | 17 672.31 | 17 065.38 | 19 743.33 | 14 164.54 | 19 145.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 100.00 | 2 300.00 | 8 831.52 | 2 804.20 | 6 249.28 |
| Retained earnings | 2 268.36 | 2 624.39 | -3 888.72 | -1 929.20 | -5 374.28 |
| Profit of the financial year | 2 656.04 | 2 318.41 | 4 763.72 | 2 804.20 | 6 249.28 |
| Shareholders equity total | 7 149.39 | 7 367.80 | 9 831.52 | 3 804.20 | 7 249.28 |
| Provisions | 652.24 | 670.09 | 0.14 | 32.42 | |
| Non-current liabilities total | |||||
| Advances received | 836.48 | ||||
| Current trade creditors | 3 785.57 | 4 761.80 | 4 493.18 | 5 074.28 | 6 500.02 |
| Current owed to participating | 319.63 | 77.15 | |||
| Current owed to group member | 4.12 | ||||
| Short-term deferred tax liabilities | 787.93 | 665.65 | 1 377.90 | 778.65 | 1 735.49 |
| Other non-interest bearing current liabilities | 5 297.17 | 3 600.03 | 4 036.61 | 3 351.16 | 3 550.70 |
| Current liabilities total | 9 870.67 | 9 027.48 | 9 911.81 | 10 360.19 | 11 863.36 |
| Balance sheet total (liabilities) | 17 672.31 | 17 065.38 | 19 743.33 | 14 164.54 | 19 145.06 |
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.