DKB - DANSK KLOAK OG BELÆGNING ApS
CVR number: 35818723
Vestre Tingskovvej 18, 8310 Tranbjerg J
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 988.79 | 2 186.00 | 1 960.06 | 1 054.77 | 1 828.40 |
| Employee benefit expenses | -1 596.32 | -1 737.75 | -1 479.86 | -1 201.52 | -1 169.15 |
| Other operating expenses | -11.50 | ||||
| Total depreciation | - 317.61 | - 311.11 | - 320.70 | - 356.73 | - 346.34 |
| EBIT | 74.85 | 137.14 | 147.99 | - 503.48 | 312.90 |
| Other financial income | 2.60 | 2.57 | 3.06 | 5.78 | |
| Other financial expenses | -38.94 | -32.65 | - 103.84 | -90.54 | -81.59 |
| Pre-tax profit | 35.91 | 107.08 | 46.73 | - 590.96 | 237.09 |
| Income taxes | 4.00 | 0.01 | -43.65 | 123.25 | -58.83 |
| Net earnings | 39.91 | 107.09 | 3.08 | - 467.71 | 178.26 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 110.14 | 873.52 | 696.08 | 904.48 | 558.14 |
| Tangible assets total | 1 110.14 | 873.52 | 696.08 | 904.48 | 558.14 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 570.82 | 958.20 | 937.29 | 606.64 | 457.04 |
| Prepayments and accrued income | 11.25 | 13.86 | 21.90 | ||
| Current other receivables | 290.19 | 1 046.66 | 1 459.82 | 1 318.28 | 1 586.60 |
| Current deferred tax assets | 7.00 | 11.00 | |||
| Short term receivables total | 1 879.26 | 2 018.72 | 2 419.00 | 1 924.92 | 2 054.63 |
| Cash and bank deposits | 44.75 | 71.74 | 56.89 | 23.40 | |
| Cash and cash equivalents | 44.75 | 71.74 | 56.89 | 23.40 | |
| Balance sheet total (assets) | 3 034.15 | 2 963.99 | 3 171.97 | 2 829.40 | 2 636.17 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 101.21 | 80.97 | 60.73 | ||
| Other reserves | 45.00 | 45.00 | |||
| Retained earnings | 17.08 | 753.19 | 860.28 | 883.61 | 436.14 |
| Profit of the financial year | 39.91 | 107.09 | 3.08 | - 467.71 | 178.26 |
| Shareholders equity total | 106.99 | 910.28 | 1 014.58 | 546.87 | 725.13 |
| Provisions | 126.99 | 3.74 | 62.57 | ||
| Non-current leasing loans | 754.68 | 542.63 | 333.59 | 390.73 | 298.70 |
| Non-current other liabilities | 121.50 | 123.92 | 126.40 | ||
| Non-current deferred tax liabilities | 128.93 | 136.67 | |||
| Non-current liabilities total | 876.17 | 666.56 | 459.99 | 519.67 | 435.37 |
| Current loans from credit institutions | 254.79 | 205.47 | 184.84 | 346.89 | 132.84 |
| Current trade creditors | 1 278.86 | 95.02 | 170.42 | 240.03 | 188.20 |
| Short-term deferred tax liabilities | 192.36 | 144.57 | 141.57 | ||
| Other non-interest bearing current liabilities | 517.34 | 894.29 | 1 070.58 | 1 030.64 | 1 092.06 |
| Current liabilities total | 2 050.99 | 1 387.14 | 1 570.42 | 1 759.13 | 1 413.10 |
| Balance sheet total (liabilities) | 3 034.15 | 2 963.99 | 3 171.97 | 2 829.40 | 2 636.17 |
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.