AUT. KLOAKMESTER FRANK P. ApS
CVR number: 33366027
Ågesholmsvej 7, Sengeløse 2640 Hedehusene
Frankp0409@gmail.com
tel: 43714720
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 453.28 | 1 602.15 | 1 564.47 | 1 550.68 | 1 762.95 |
| Employee benefit expenses | - 938.91 | -1 072.12 | -1 131.62 | -1 202.95 | -1 202.95 |
| Other operating expenses | -73.68 | -15.00 | |||
| Total depreciation | -40.10 | -65.49 | -97.90 | - 115.46 | - 117.57 |
| EBIT | 400.60 | 449.54 | 334.95 | 232.27 | 442.43 |
| Other financial income | 8.67 | 19.68 | 48.34 | 21.79 | 21.14 |
| Other financial expenses | -7.24 | -5.81 | -4.88 | -2.85 | 0.11 |
| Pre-tax profit | 402.02 | 463.41 | 378.41 | 251.21 | 463.69 |
| Income taxes | -88.92 | -92.46 | -82.60 | - 120.14 | - 102.08 |
| Net earnings | 313.10 | 370.95 | 295.81 | 131.07 | 361.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 580.84 | 656.35 | 608.45 | 650.99 | 725.84 |
| Tangible assets total | 580.84 | 656.35 | 608.45 | 650.99 | 725.84 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 670.13 | 373.26 | 579.55 | 474.62 | 638.49 |
| Current amounts owed by group member comp. | 334.12 | 490.08 | 832.82 | 804.35 | 142.61 |
| Prepayments and accrued income | 28.97 | ||||
| Current other receivables | 17.32 | 18.97 | |||
| Short term receivables total | 1 004.25 | 863.34 | 1 458.66 | 1 297.94 | 781.10 |
| Cash and bank deposits | 196.63 | 907.15 | 393.49 | 661.35 | 808.76 |
| Cash and cash equivalents | 196.63 | 907.15 | 393.49 | 661.35 | 808.76 |
| Balance sheet total (assets) | 1 781.72 | 2 426.84 | 2 460.60 | 2 610.28 | 2 315.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 800.00 | 400.00 | |||
| Retained earnings | 646.55 | 959.64 | 1 330.60 | 826.40 | 557.48 |
| Profit of the financial year | 313.10 | 370.95 | 295.81 | 131.07 | 361.61 |
| Shareholders equity total | 1 259.64 | 1 630.60 | 1 926.40 | 2 057.48 | 1 619.09 |
| Provisions | 0.00 | 66.17 | 68.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 76.75 | 122.74 | 146.42 | 110.02 | 202.92 |
| Current owed to participating | 2.96 | ||||
| Short-term deferred tax liabilities | 100.25 | ||||
| Other non-interest bearing current liabilities | 445.33 | 673.50 | 387.77 | 376.61 | 322.48 |
| Current liabilities total | 522.08 | 796.24 | 534.19 | 486.63 | 628.61 |
| Balance sheet total (liabilities) | 1 781.72 | 2 426.84 | 2 460.60 | 2 610.28 | 2 315.70 |
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.