Kongsvang Cleaning & Facility A/S
CVR number: 28689276
Klamsagervej 2, 8230 Åbyhøj
tel: 86144054
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 311 083.75 | 367 701.69 | |||
| Other operating income | 5 321.21 | 7 455.48 | |||
| Costs of manufacturing | -40 902.55 | -56 663.48 | |||
| External services | -16 609.28 | -20 774.07 | |||
| Gross profit | 175 210.09 | 207 219.24 | 247 060.28 | 258 893.14 | 297 719.63 |
| Employee benefit expenses | - 169 686.17 | - 196 095.76 | - 229 767.87 | - 250 829.51 | - 285 615.27 |
| Total depreciation | -1 025.58 | -1 226.28 | -1 208.26 | -1 071.78 | -1 460.70 |
| EBIT | 4 498.34 | 9 897.20 | 16 084.15 | 6 991.85 | 10 643.67 |
| Other financial income | 113.25 | 150.82 | 392.02 | 380.53 | 543.18 |
| Other financial expenses | - 179.33 | - 104.99 | - 139.59 | - 121.69 | -87.50 |
| Pre-tax profit | 4 432.26 | 9 943.03 | 16 336.58 | 7 250.69 | 11 099.34 |
| Income taxes | - 995.84 | -2 184.15 | -3 597.43 | -1 598.02 | -2 452.50 |
| Net earnings | 3 436.41 | 7 758.88 | 12 739.16 | 5 652.67 | 8 646.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 208.95 | 3 854.63 | 3 104.75 | 4 290.94 | 4 396.12 |
| Tangible assets total | 2 208.95 | 3 854.63 | 3 104.75 | 4 290.94 | 4 396.12 |
| Other receivables | 321.02 | 340.78 | 516.71 | 574.29 | 798.74 |
| Investments total | 321.02 | 340.78 | 516.71 | 574.29 | 798.74 |
| Long term receivables total | |||||
| Raw materials and consumables | 295.58 | 467.48 | 661.69 | 784.83 | 808.31 |
| Advance payments | 376.20 | ||||
| Inventories total | 295.58 | 467.48 | 661.69 | 1 161.03 | 808.31 |
| Current trade debtors | 24 954.95 | 27 339.77 | 26 841.21 | 34 898.75 | 41 574.86 |
| Current amounts owed by group member comp. | 842.21 | 19 595.11 | 17 757.56 | 22 199.66 | 24 127.56 |
| Prepayments and accrued income | 274.74 | 301.63 | 192.24 | 194.77 | 195.21 |
| Current other receivables | 79.64 | 266.92 | 238.93 | 2 843.48 | 3 051.62 |
| Current deferred tax assets | 139.00 | 109.00 | 795.57 | 24.00 | 17.00 |
| Short term receivables total | 26 290.54 | 47 612.43 | 45 825.50 | 60 160.65 | 68 966.25 |
| Cash and bank deposits | 2 452.55 | 100.32 | 3 310.47 | ||
| Cash and cash equivalents | 2 452.55 | 100.32 | 3 310.47 | ||
| Balance sheet total (assets) | 31 568.64 | 52 275.32 | 50 208.98 | 66 186.91 | 78 279.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | ||||
| Retained earnings | 7 838.73 | 11 275.15 | 19 034.02 | 31 773.18 | 37 425.85 |
| Profit of the financial year | 3 436.41 | 7 758.88 | 12 739.16 | 5 652.67 | 8 646.85 |
| Shareholders equity total | 12 775.15 | 19 534.02 | 32 273.18 | 37 925.85 | 46 572.69 |
| Non-current deferred tax liabilities | 720.36 | 2 176.35 | |||
| Non-current liabilities total | 720.36 | 2 176.35 | |||
| Current loans from credit institutions | 9 517.16 | 2 449.83 | |||
| Advances received | 1 151.58 | 97.03 | 38.25 | 5.02 | |
| Current trade creditors | 1 197.25 | 2 161.60 | 3 506.40 | 6 315.76 | 13 235.51 |
| Current owed to group member | 537.55 | 1 250.46 | 1 300.57 | 1 688.46 | 699.59 |
| Short-term deferred tax liabilities | 1 041.84 | 2 154.15 | 1 511.02 | 1 805.50 | |
| Other non-interest bearing current liabilities | 14 144.92 | 15 384.55 | 13 090.57 | 16 290.97 | 15 966.61 |
| Current liabilities total | 18 073.14 | 30 564.95 | 17 935.80 | 28 261.06 | 31 707.20 |
| Balance sheet total (liabilities) | 31 568.64 | 52 275.32 | 50 208.98 | 66 186.91 | 78 279.89 |
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.