MALERFIRMA E. SKOVSGAARD ApS
CVR number: 29613532
Stenhøj 6, 8520 Lystrup
post@e-skovsgaard.dk
tel: 86216811
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 628.29 | 12 401.38 | 11 449.24 | 13 790.36 | 12 872.53 |
| Employee benefit expenses | -10 688.65 | -10 800.50 | -11 119.13 | -12 434.28 | -12 431.60 |
| Total depreciation | - 249.65 | - 230.08 | - 230.79 | - 214.26 | - 193.80 |
| EBIT | 690.00 | 1 370.80 | 99.31 | 1 141.82 | 247.14 |
| Other financial income | 3.77 | ||||
| Other financial expenses | -70.92 | -65.70 | -58.76 | -52.19 | -95.87 |
| Pre-tax profit | 619.08 | 1 305.10 | 40.55 | 1 089.63 | 155.04 |
| Income taxes | - 147.56 | - 295.94 | -15.70 | - 246.11 | -42.55 |
| Net earnings | 471.51 | 1 009.16 | 24.85 | 843.52 | 112.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 773.20 | 791.11 | 1 073.82 | 893.31 | 864.51 |
| Tangible assets total | 773.20 | 791.11 | 1 073.82 | 893.31 | 864.51 |
| Other receivables | 158.01 | 162.75 | 167.63 | 172.66 | |
| Investments total | 158.01 | 162.75 | 167.63 | 172.66 | |
| Long term receivables total | |||||
| Raw materials and consumables | 57.33 | 64.80 | 64.70 | 61.71 | 60.96 |
| Inventories total | 57.33 | 64.80 | 64.70 | 61.71 | 60.96 |
| Current trade debtors | 1 338.21 | 1 823.74 | 1 529.96 | 2 579.84 | 2 283.29 |
| Prepayments and accrued income | 84.11 | 60.21 | 90.41 | 86.50 | 200.27 |
| Current other receivables | 1 623.40 | 3 293.57 | 1 151.87 | 1 105.01 | 925.23 |
| Current deferred tax assets | 38.59 | ||||
| Short term receivables total | 3 045.71 | 5 177.52 | 2 772.24 | 3 809.94 | 3 408.80 |
| Cash and bank deposits | 1 911.77 | 826.93 | 142.10 | 873.97 | 1 807.34 |
| Cash and cash equivalents | 1 911.77 | 826.93 | 142.10 | 873.97 | 1 807.34 |
| Balance sheet total (assets) | 5 788.01 | 7 018.37 | 4 215.61 | 5 806.56 | 6 314.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 142.00 | 142.00 | 142.00 | 142.00 | 142.00 |
| Shares repurchased | 300.00 | 1 000.00 | 800.00 | 100.00 | |
| Retained earnings | 112.23 | - 416.25 | 592.91 | - 182.25 | 561.28 |
| Profit of the financial year | 471.51 | 1 009.16 | 24.85 | 843.52 | 112.49 |
| Shareholders equity total | 1 025.74 | 1 734.91 | 759.76 | 1 603.28 | 915.77 |
| Provisions | 27.72 | 24.32 | 35.61 | 32.26 | 58.97 |
| Non-current leasing loans | 269.82 | 257.18 | 624.80 | 502.17 | 584.52 |
| Non-current owed to group member | 1 064.10 | ||||
| Non-current deferred tax liabilities | 143.79 | 299.34 | 4.41 | 249.46 | 15.84 |
| Non-current liabilities total | 413.61 | 556.52 | 629.21 | 751.63 | 1 664.47 |
| Current loans from credit institutions | 409.83 | 402.47 | 340.76 | 292.25 | 177.75 |
| Advances received | 73.94 | ||||
| Current trade creditors | 161.20 | 278.19 | 348.40 | 365.13 | 673.32 |
| Current owed to group member | 4.63 | 309.60 | |||
| Other non-interest bearing current liabilities | 3 745.28 | 3 712.36 | 2 027.93 | 2 753.72 | 2 807.60 |
| Accruals and deferred income | 8.30 | 16.39 | |||
| Current liabilities total | 4 320.94 | 4 702.62 | 2 791.03 | 3 419.40 | 3 675.07 |
| Balance sheet total (liabilities) | 5 788.01 | 7 018.37 | 4 215.61 | 5 806.56 | 6 314.27 |
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.