FLISEMAGASINET ApS
CVR number: 29530610
Stenbukken 20, 9200 Aalborg SV
bc@flisemagasinet.dk
tel: 96323900
www.flisemagasinet.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 657.83 | 2 850.06 | 2 754.00 | 2 226.90 | 2 784.04 |
| Employee benefit expenses | - 940.13 | -1 372.68 | -1 480.73 | -1 336.11 | -1 230.79 |
| Total depreciation | -14.70 | -14.70 | -14.70 | -23.02 | -20.93 |
| EBIT | 1 703.00 | 1 462.68 | 1 258.58 | 867.77 | 1 532.33 |
| Other financial income | 0.14 | -0.32 | 0.05 | 0.67 | 0.49 |
| Other financial expenses | -11.30 | -63.95 | -11.15 | -9.19 | -29.95 |
| Pre-tax profit | 1 691.84 | 1 398.40 | 1 247.48 | 859.25 | 1 502.87 |
| Income taxes | - 373.23 | - 309.05 | - 274.85 | - 190.01 | - 331.55 |
| Net earnings | 1 318.61 | 1 089.36 | 972.63 | 669.24 | 1 171.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 128.97 | 114.28 | 99.58 | 181.32 | 70.19 |
| Tangible assets total | 128.97 | 114.28 | 99.58 | 181.32 | 70.19 |
| Investments total | |||||
| Non-current loans receivable | 35.00 | ||||
| Long term receivables total | 35.00 | ||||
| Raw materials and consumables | 593.58 | 522.77 | 652.26 | 447.73 | 414.66 |
| Inventories total | 593.58 | 522.77 | 652.26 | 447.73 | 414.66 |
| Current trade debtors | 575.97 | 525.91 | 488.90 | 354.13 | 298.97 |
| Current amounts owed by group member comp. | 74.84 | ||||
| Short term receivables total | 575.97 | 525.91 | 563.74 | 354.13 | 298.97 |
| Cash and bank deposits | 3 336.67 | 2 822.58 | 1 012.79 | 1 017.83 | 2 569.16 |
| Cash and cash equivalents | 3 336.67 | 2 822.58 | 1 012.79 | 1 017.83 | 2 569.16 |
| Balance sheet total (assets) | 4 670.20 | 3 985.53 | 2 328.36 | 2 001.01 | 3 352.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 200.00 | 2 000.00 | 975.00 | 660.00 | 1 150.00 |
| Retained earnings | - 370.62 | -1 052.00 | - 937.65 | - 625.02 | -1 105.79 |
| Profit of the financial year | 1 318.61 | 1 089.36 | 972.63 | 669.24 | 1 171.32 |
| Shareholders equity total | 2 273.00 | 2 162.35 | 1 134.98 | 829.21 | 1 340.53 |
| Provisions | 10.74 | 11.91 | 11.99 | 15.16 | 8.45 |
| Non-current liabilities total | |||||
| Current trade creditors | 312.61 | 250.04 | 266.60 | 328.60 | 146.30 |
| Current owed to participating | 26.37 | 26.37 | 0.41 | 0.43 | 0.45 |
| Current owed to group member | 1 013.41 | 521.65 | 74.01 | 950.27 | |
| Short-term deferred tax liabilities | 370.59 | 307.87 | 274.78 | 186.84 | 338.27 |
| Other non-interest bearing current liabilities | 663.48 | 705.33 | 639.61 | 566.77 | 568.70 |
| Current liabilities total | 2 386.46 | 1 811.26 | 1 181.40 | 1 156.63 | 2 004.00 |
| Balance sheet total (liabilities) | 4 670.20 | 3 985.53 | 2 328.36 | 2 001.01 | 3 352.97 |
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.