TØMRERFIRMAET ALLAN OLSEN ApS
CVR number: 28994672
Enghaven 13, 6580 Vamdrup
allanolsen@mailme.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 625.26 | 798.73 | 263.76 | 461.00 | 667.37 |
| Employee benefit expenses | - 635.29 | - 697.87 | - 532.66 | - 522.68 | - 535.10 |
| Total depreciation | -3.18 | -13.49 | -17.98 | -17.98 | -17.98 |
| EBIT | -13.21 | 87.38 | - 286.88 | -79.66 | 114.28 |
| Other financial income | 7.38 | 2.87 | 0.54 | 0.56 | |
| Other financial expenses | -18.28 | -23.65 | -6.87 | -28.88 | -17.28 |
| Pre-tax profit | -24.11 | 66.59 | - 293.20 | - 107.98 | 97.00 |
| Income taxes | 1.64 | -16.64 | 62.59 | 22.54 | -20.90 |
| Net earnings | -22.47 | 49.95 | - 230.61 | -85.44 | 76.10 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 76.41 | 58.44 | 40.45 | 22.47 | |
| Tangible assets total | 76.41 | 58.44 | 40.45 | 22.47 | |
| Other receivables | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| Investments total | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| Long term receivables total | |||||
| Raw materials and consumables | 15.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Inventories total | 15.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 125.09 | 209.56 | 10.50 | 118.13 | 197.50 |
| Prepayments and accrued income | 7.20 | 7.30 | 9.61 | 9.61 | |
| Current other receivables | 160.12 | 42.70 | 68.72 | 126.26 | 29.40 |
| Current deferred tax assets | 0.39 | 59.71 | 85.25 | 68.35 | |
| Short term receivables total | 285.61 | 259.46 | 146.23 | 339.25 | 304.86 |
| Cash and bank deposits | 65.53 | 356.56 | 1.50 | 1.50 | |
| Cash and cash equivalents | 65.53 | 356.56 | 1.50 | 1.50 | |
| Balance sheet total (assets) | 368.49 | 704.78 | 218.52 | 393.55 | 339.68 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -15.74 | -38.21 | 11.74 | - 218.88 | - 304.32 |
| Profit of the financial year | -22.47 | 49.95 | - 230.61 | -85.44 | 76.10 |
| Shareholders equity total | 86.79 | 136.74 | -93.88 | - 179.32 | - 103.22 |
| Provisions | 0.69 | 2.88 | |||
| Non-current other liabilities | 99.40 | ||||
| Non-current liabilities total | 99.40 | ||||
| Current loans from credit institutions | 97.66 | 81.05 | 192.14 | 125.02 | |
| Current trade creditors | 133.76 | 172.33 | 17.48 | 140.58 | 11.00 |
| Current owed to participating | 14.65 | 7.15 | |||
| Short-term deferred tax liabilities | 13.45 | 12.00 | |||
| Other non-interest bearing current liabilities | 147.25 | 182.33 | 201.86 | 225.51 | 299.74 |
| Current liabilities total | 281.01 | 465.77 | 312.39 | 572.88 | 442.90 |
| Balance sheet total (liabilities) | 368.49 | 704.78 | 218.52 | 393.55 | 339.68 |
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.