Tømrerne Krabbe og Rottbøll ApS
CVR number: 28975201
Kirkebakken 6, Villerslev 7755 Bedsted Thy
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 105.68 | 2 128.29 | 2 818.39 | 3 420.89 | 3 249.86 |
| Employee benefit expenses | -1 766.93 | -1 865.28 | -2 062.58 | -2 779.12 | -2 787.03 |
| Total depreciation | -57.92 | -82.61 | -81.69 | -94.11 | - 106.98 |
| EBIT | 280.83 | 180.40 | 674.13 | 547.66 | 355.85 |
| Other financial income | 33.88 | ||||
| Other financial expenses | -2.60 | -6.27 | -6.01 | -6.10 | -5.00 |
| Pre-tax profit | 278.23 | 174.14 | 668.12 | 575.45 | 350.84 |
| Income taxes | -62.23 | -38.80 | - 184.83 | - 119.14 | -78.32 |
| Net earnings | 216.00 | 135.34 | 483.29 | 456.31 | 272.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 118.75 | 112.50 | 106.25 | 100.00 | 93.75 |
| Machinery and equipment | 145.49 | 322.09 | 364.01 | 386.15 | 304.45 |
| Tangible assets total | 264.24 | 434.59 | 470.26 | 486.15 | 398.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.10 | 476.37 | 92.37 | 32.64 | 737.42 |
| Current other receivables | 348.52 | 318.72 | 729.72 | 849.32 | 625.50 |
| Short term receivables total | 435.63 | 795.09 | 822.09 | 881.96 | 1 362.92 |
| Cash and bank deposits | 434.16 | 64.95 | 648.39 | 841.38 | 200.93 |
| Cash and cash equivalents | 434.16 | 64.95 | 648.39 | 841.38 | 200.93 |
| Balance sheet total (assets) | 1 134.03 | 1 294.63 | 1 940.74 | 2 209.48 | 1 962.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 232.00 | 130.00 | 228.80 | 482.25 | 272.52 |
| Retained earnings | - 199.89 | - 113.89 | - 207.35 | - 206.31 | -22.52 |
| Profit of the financial year | 216.00 | 135.34 | 483.29 | 456.31 | 272.52 |
| Shareholders equity total | 498.11 | 401.45 | 754.74 | 982.25 | 772.52 |
| Provisions | 10.49 | 16.09 | 57.85 | 49.23 | 36.06 |
| Non-current deferred tax liabilities | 151.11 | 120.75 | 75.50 | ||
| Non-current liabilities total | 151.11 | 120.75 | 75.50 | ||
| Current trade creditors | 171.89 | 248.78 | 608.09 | 444.99 | 531.06 |
| Current owed to participating | 0.03 | 5.40 | 5.40 | ||
| Short-term deferred tax liabilities | 35.44 | 71.68 | 85.11 | 118.76 | |
| Other non-interest bearing current liabilities | 418.06 | 551.22 | 363.55 | 527.15 | 428.15 |
| Current liabilities total | 625.42 | 877.09 | 977.04 | 1 057.24 | 1 077.97 |
| Balance sheet total (liabilities) | 1 134.03 | 1 294.63 | 1 940.74 | 2 209.48 | 1 962.05 |
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.