Kvadrat Acoustics A/S
CVR number: 28989520
Lundbergsvej 10, 8400 Ebeltoft
jafa@kvadrat.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 24 965.03 | 12 552.98 | 25 782.63 | 32 637.81 | 28 107.07 |
| Employee benefit expenses | -14 739.38 | -12 843.17 | -17 981.36 | -21 354.54 | -23 190.17 |
| Total depreciation | -1 810.93 | - 567.26 | - 381.09 | -1 887.76 | - 455.09 |
| EBIT | 8 414.71 | - 857.45 | 7 420.17 | 9 395.50 | 4 461.81 |
| Other financial income | 620.89 | 298.62 | 426.65 | 900.04 | 2 539.40 |
| Other financial expenses | - 925.41 | -1 995.61 | - 808.31 | -3 080.70 | -3 506.18 |
| Net income from associates (fin.) | 3 071.22 | 186.93 | 6 261.50 | 9 756.68 | 13 079.04 |
| Pre-tax profit | 11 181.41 | -2 367.51 | 13 300.01 | 16 971.53 | 16 574.08 |
| Income taxes | -1 799.00 | 549.00 | -1 552.00 | -1 600.00 | - 899.00 |
| Net earnings | 9 382.41 | -1 818.51 | 11 748.01 | 15 371.53 | 15 675.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 115.59 | 858.15 | 2 369.61 | 602.07 | 1 478.40 |
| Intangible rights | 174.54 | 112.49 | 62.49 | 12.49 | |
| Intangible assets total | 1 290.14 | 970.64 | 2 432.10 | 614.56 | 1 478.40 |
| Buildings | 256.11 | 16.32 | |||
| Machinery and equipment | 135.51 | 116.20 | 95.97 | 82.46 | |
| Tangible assets total | 256.11 | 151.83 | 116.20 | 95.97 | 82.46 |
| Holdings in group member companies | 53 044.21 | 47 435.47 | 54 794.40 | 60 237.89 | 65 435.41 |
| Other receivables | 306.84 | 563.19 | 563.19 | 563.19 | 563.19 |
| Investments total | 53 351.05 | 47 998.66 | 55 357.59 | 60 801.07 | 65 998.60 |
| Long term receivables total | |||||
| Raw materials and consumables | 4 811.83 | 4 875.18 | 4 920.98 | 4 598.33 | 4 664.30 |
| Inventories total | 4 811.83 | 4 875.18 | 4 920.98 | 4 598.33 | 4 664.30 |
| Current trade debtors | 9 704.44 | 4 486.10 | 891.25 | 2 462.28 | |
| Current amounts owed by group member comp. | 6 555.81 | 7 518.24 | 17 024.67 | 7 341.30 | 27 786.29 |
| Prepayments and accrued income | 2 171.50 | 1 420.86 | 451.94 | 793.27 | 598.91 |
| Current other receivables | 4 827.89 | 4 899.76 | 5 289.24 | 5 283.21 | 4 893.90 |
| Current deferred tax assets | 33.00 | ||||
| Short term receivables total | 23 259.64 | 18 324.96 | 23 690.10 | 15 880.07 | 33 279.10 |
| Balance sheet total (assets) | 82 968.76 | 72 321.27 | 86 516.96 | 81 990.00 | 105 502.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 250.00 | 1 250.00 | 1 250.00 | 1 250.00 | 1 250.00 |
| Shares repurchased | 10 000.00 | ||||
| Other reserves | 3 258.62 | 669.36 | 4 415.71 | 8 480.52 | 14 361.58 |
| Retained earnings | 796.57 | 11 360.60 | 6 893.16 | 3 866.38 | 14 843.13 |
| Profit of the financial year | 9 382.41 | -1 818.51 | 11 748.01 | 15 371.53 | 15 675.08 |
| Shareholders equity total | 14 687.60 | 11 461.44 | 24 306.88 | 38 968.42 | 46 129.79 |
| Provisions | 4 033.25 | 683.00 | 1 631.00 | 1 321.00 | 1 486.00 |
| Non-current loans from credit institutions | 27 600.00 | 23 000.00 | 18 400.00 | 13 800.00 | 9 200.00 |
| Non-current deferred tax liabilities | 465.37 | 1 532.12 | |||
| Non-current liabilities total | 28 065.37 | 24 532.12 | 18 400.00 | 13 800.00 | 9 200.00 |
| Current loans from credit institutions | 22 226.80 | 24 404.35 | 33 672.52 | 20 436.38 | 41 343.13 |
| Advances received | 1 895.24 | 1 155.85 | 786.99 | 916.01 | |
| Current trade creditors | 2 166.92 | 1 642.50 | 874.77 | 1 035.63 | 2 274.17 |
| Current owed to group member | 2 011.95 | 2 465.94 | 0.00 | 96.67 | |
| Short-term deferred tax liabilities | 1 849.00 | 637.00 | 1 910.00 | 615.00 | |
| Other non-interest bearing current liabilities | 6 032.62 | 5 976.07 | 6 207.80 | 3 602.55 | 4 358.11 |
| Current liabilities total | 36 182.54 | 35 644.71 | 42 179.08 | 27 900.58 | 48 687.07 |
| Balance sheet total (liabilities) | 82 968.76 | 72 321.27 | 86 516.96 | 81 990.00 | 105 502.86 |
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.