DANSK KLOAKSYN ApS
CVR number: 35892354
Byhøjvej 12, Hyllerup 4200 Slagelse
kloaksyn@gmail.com
tel: 50587708
kloaksyn.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5.38 | 207.68 | -76.31 | -30.01 | 0.93 |
| Employee benefit expenses | -11.40 | ||||
| Other operating expenses | -3.75 | -8.96 | -3.51 | ||
| Total depreciation | -37.57 | -35.28 | -15.13 | -15.13 | -5.26 |
| EBIT | -47.34 | 172.15 | - 100.40 | -45.14 | -7.85 |
| Other financial income | 0.25 | 0.02 | |||
| Other financial expenses | -0.82 | -0.16 | -2.52 | -3.49 | -1.74 |
| Pre-tax profit | -47.91 | 171.99 | - 102.92 | -48.62 | -9.59 |
| Income taxes | 10.29 | -27.41 | -1.96 | ||
| Net earnings | -37.62 | 144.58 | - 104.88 | -48.62 | -9.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 114.88 | ||||
| Machinery and equipment | 155.90 | 117.09 | 57.00 | 42.76 | 33.99 |
| Tangible assets total | 270.77 | 117.09 | 57.00 | 42.76 | 33.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 7.00 | ||||
| Inventories total | 7.00 | ||||
| Current trade debtors | 27.25 | 16.21 | 0.67 | ||
| Current other receivables | 1.44 | 0.05 | 9.63 | 0.17 | 0.36 |
| Current deferred tax assets | 37.10 | 9.69 | 8.10 | ||
| Short term receivables total | 65.78 | 25.95 | 17.73 | 0.84 | 0.36 |
| Cash and bank deposits | 71.67 | 405.47 | 94.73 | 59.55 | 5.62 |
| Cash and cash equivalents | 71.67 | 405.47 | 94.73 | 59.55 | 5.62 |
| Balance sheet total (assets) | 415.23 | 548.51 | 169.46 | 103.15 | 39.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 70.00 | |||
| Retained earnings | 217.79 | 67.17 | 141.75 | 36.87 | -11.75 |
| Profit of the financial year | -37.62 | 144.58 | - 104.88 | -48.62 | -9.59 |
| Shareholders equity total | 230.17 | 374.75 | 156.87 | 38.25 | 28.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 32.97 | 24.28 | 12.50 | 12.50 | 10.00 |
| Current owed to participating | 152.09 | 132.14 | 0.09 | 52.40 | 1.30 |
| Other non-interest bearing current liabilities | 17.35 | ||||
| Current liabilities total | 185.06 | 173.76 | 12.59 | 64.90 | 11.30 |
| Balance sheet total (liabilities) | 415.23 | 548.51 | 169.46 | 103.15 | 39.97 |
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.