Sally Kelbøl Invest ApS
CVR number: 35400710
Ørkebyvej 5, Otterup 5450 Otterup
mail@stenhuggeri-begravelse.dk
tel: 64825490
www.stenhuggeri-begravelse.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 987.56 | 1 465.69 | 1 816.87 | 2 067.49 | 1 759.84 |
| Employee benefit expenses | -1 232.50 | -1 109.43 | -1 249.44 | -1 456.19 | -1 535.68 |
| Total depreciation | -55.66 | -55.28 | -55.28 | - 105.47 | - 223.48 |
| EBIT | 699.41 | 300.98 | 512.14 | 505.83 | 0.68 |
| Other financial income | 1.62 | ||||
| Other financial expenses | -27.09 | -8.65 | -12.51 | -12.29 | -2.93 |
| Pre-tax profit | 672.32 | 292.34 | 499.63 | 493.54 | -0.63 |
| Income taxes | - 150.67 | -67.69 | - 111.69 | - 100.61 | -3.09 |
| Net earnings | 521.65 | 224.65 | 387.95 | 392.93 | -3.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 627.09 | 1 580.88 | 1 534.66 | 1 488.44 | 1 442.23 |
| Machinery and equipment | 13.34 | 24.60 | 15.53 | 818.94 | 641.67 |
| Tangible assets total | 1 640.44 | 1 605.47 | 1 550.19 | 2 307.38 | 2 083.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 552.28 | 511.59 | 414.33 | 441.64 | 625.03 |
| Inventories total | 552.28 | 511.59 | 414.33 | 441.64 | 625.03 |
| Current trade debtors | 313.08 | 203.32 | 312.52 | 202.01 | 227.85 |
| Prepayments and accrued income | 18.60 | 12.57 | 2.09 | ||
| Current other receivables | 233.12 | 713.18 | 133.81 | 177.41 | |
| Current deferred tax assets | 89.70 | 57.70 | |||
| Short term receivables total | 331.68 | 449.01 | 1 025.71 | 425.52 | 465.05 |
| Cash and bank deposits | 310.94 | 738.97 | 433.48 | 342.25 | 246.91 |
| Cash and cash equivalents | 310.94 | 738.97 | 433.48 | 342.25 | 246.91 |
| Balance sheet total (assets) | 2 835.34 | 3 305.04 | 3 423.70 | 3 516.79 | 3 420.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 55.30 | 56.50 | 78.70 | 157.00 | 61.00 |
| Retained earnings | 1 384.90 | 1 850.05 | 1 996.00 | 2 226.95 | 2 558.88 |
| Profit of the financial year | 521.65 | 224.65 | 387.95 | 392.93 | -3.72 |
| Shareholders equity total | 2 161.85 | 2 331.20 | 2 662.65 | 2 976.88 | 2 816.16 |
| Provisions | 217.63 | 225.67 | 236.64 | 276.96 | 276.75 |
| Non-current other liabilities | 88.71 | ||||
| Non-current liabilities total | 88.71 | ||||
| Current trade creditors | 24.64 | 21.86 | 101.86 | 40.42 | 29.05 |
| Short-term deferred tax liabilities | 62.79 | 59.64 | 100.72 | ||
| Other non-interest bearing current liabilities | 368.43 | 577.96 | 321.83 | 222.53 | 298.94 |
| Current liabilities total | 455.86 | 659.46 | 524.41 | 262.95 | 327.99 |
| Balance sheet total (liabilities) | 2 835.34 | 3 305.04 | 3 423.70 | 3 516.79 | 3 420.89 |
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.