Jacob Olsen VVS-Installationer ApS
CVR number: 35654917
Udbyvej 17, Udby 4300 Holbæk
jacobsimac@icloud.com
tel: 20218385
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 833.97 | 1 132.56 | 1 554.15 | 1 727.28 | 1 903.24 |
| Employee benefit expenses | - 560.95 | - 876.04 | -1 227.96 | -1 177.02 | -1 437.82 |
| Total depreciation | - 121.85 | - 119.80 | - 105.73 | -99.73 | - 107.99 |
| EBIT | 151.17 | 136.72 | 220.46 | 450.53 | 357.43 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -75.55 | -88.44 | - 144.27 | - 209.63 | - 190.47 |
| Pre-tax profit | 75.62 | 48.27 | 76.19 | 240.90 | 166.98 |
| Income taxes | -13.73 | -22.13 | -37.20 | -83.91 | -70.62 |
| Net earnings | 61.89 | 26.14 | 38.99 | 156.99 | 96.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 165.05 | 834.32 | 2 785.45 | 2 803.35 | 2 827.36 |
| Machinery and equipment | 1.04 | ||||
| Tangible assets total | 166.09 | 834.32 | 2 785.45 | 2 803.35 | 2 827.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 434.01 | 284.01 | 284.01 | ||
| Inventories total | 434.01 | 284.01 | 284.01 | ||
| Current trade debtors | 37.92 | 160.17 | 296.16 | 50.82 | 32.29 |
| Current amounts owed by group member comp. | 742.85 | 133.08 | 48.61 | 58.17 | 25.64 |
| Prepayments and accrued income | 42.00 | 174.19 | |||
| Current other receivables | 533.53 | 519.71 | 557.14 | 559.12 | 1 012.17 |
| Short term receivables total | 1 356.30 | 987.15 | 901.92 | 668.11 | 1 070.09 |
| Cash and bank deposits | 170.75 | 171.69 | 1 285.92 | 345.63 | 184.44 |
| Cash and cash equivalents | 170.75 | 171.69 | 1 285.92 | 345.63 | 184.44 |
| Balance sheet total (assets) | 1 693.14 | 1 993.17 | 5 407.30 | 4 101.10 | 4 365.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 587.86 | 649.75 | 675.89 | 714.88 | 871.88 |
| Profit of the financial year | 61.89 | 26.14 | 38.99 | 156.99 | 96.36 |
| Shareholders equity total | 699.75 | 725.89 | 764.88 | 921.88 | 1 018.23 |
| Provisions | 5.28 | ||||
| Non-current other liabilities | 15.00 | 15.00 | 15.00 | ||
| Non-current liabilities total | 15.00 | 15.00 | 15.00 | ||
| Current loans from credit institutions | 62.11 | 247.74 | 2 207.04 | 1 706.38 | 1 518.24 |
| Current trade creditors | 217.01 | 338.30 | 282.05 | 553.68 | 721.53 |
| Current owed to participating | -31.25 | 165.43 | 42.08 | 59.02 | |
| Short-term deferred tax liabilities | 239.62 | 27.41 | 64.61 | 83.91 | 70.62 |
| Other non-interest bearing current liabilities | 500.60 | 653.83 | 1 908.29 | 778.19 | 963.25 |
| Current liabilities total | 988.11 | 1 267.28 | 4 627.42 | 3 164.23 | 3 332.66 |
| Balance sheet total (liabilities) | 1 693.14 | 1 993.17 | 5 407.30 | 4 101.10 | 4 365.90 |
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.