KLC ERHVERV KØBENHAVN ApS
CVR number: 36546476
Industriholmen 15, 2650 Hvidovre
kbh@klcerhverv.dk
tel: 96272727
www.klcerhverv.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 579.04 | 1 824.39 | 1 391.84 | 1 674.24 | 1 547.28 |
| Employee benefit expenses | -1 321.64 | -1 630.79 | -1 184.59 | -1 578.60 | -1 434.78 |
| Total depreciation | -5.47 | -5.47 | -4.45 | ||
| EBIT | 251.93 | 188.13 | 202.79 | 95.64 | 112.50 |
| Other financial income | 12.43 | ||||
| Other financial expenses | -3.90 | -7.60 | -5.07 | -3.28 | -0.29 |
| Income from other inv. held as non-curr. assets | 9.95 | 20.48 | 8.62 | 3.53 | 4.74 |
| Pre-tax profit | 257.98 | 201.02 | 206.34 | 95.89 | 129.38 |
| Income taxes | -58.35 | -42.60 | -51.58 | -23.94 | -33.53 |
| Net earnings | 199.62 | 158.42 | 154.76 | 71.95 | 95.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9.93 | 4.45 | |||
| Tangible assets total | 9.93 | 4.45 | |||
| Investments total | |||||
| Non-current loans receivable | 49.73 | 74.21 | 82.84 | 72.56 | 65.20 |
| Non-current other receivables | 50.78 | 69.48 | 70.24 | 76.43 | 79.14 |
| Long term receivables total | 100.51 | 143.69 | 153.08 | 148.98 | 144.35 |
| Finished products/goods | 219.47 | 269.69 | 252.00 | 253.20 | 146.46 |
| Inventories total | 219.47 | 269.69 | 252.00 | 253.20 | 146.46 |
| Current trade debtors | 511.87 | 772.31 | 938.03 | 791.06 | 1 061.79 |
| Current amounts owed by group member comp. | 50.82 | 51.45 | 13.16 | 147.38 | 138.24 |
| Prepayments and accrued income | 23.65 | ||||
| Current other receivables | 3.90 | ||||
| Current deferred tax assets | 0.40 | 0.74 | 0.86 | ||
| Short term receivables total | 563.08 | 828.40 | 975.71 | 938.44 | 1 200.03 |
| Cash and bank deposits | 375.12 | 793.94 | 232.77 | 152.52 | 15.58 |
| Cash and cash equivalents | 375.12 | 793.94 | 232.77 | 152.52 | 15.58 |
| Balance sheet total (assets) | 1 268.11 | 2 040.17 | 1 613.55 | 1 493.14 | 1 506.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Other reserves | 43.73 | 68.21 | 76.83 | 66.56 | 59.20 |
| Retained earnings | 392.66 | 571.80 | 721.60 | 872.83 | 940.05 |
| Profit of the financial year | 199.62 | 158.42 | 154.76 | 71.95 | 95.85 |
| Shareholders equity total | 736.02 | 898.43 | 1 053.19 | 1 111.34 | 1 195.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 60.68 | 249.77 | 284.61 | 239.73 | 138.55 |
| Short-term deferred tax liabilities | 50.70 | ||||
| Other non-interest bearing current liabilities | 420.72 | 891.97 | 275.75 | 142.07 | 172.77 |
| Current liabilities total | 532.10 | 1 141.74 | 560.36 | 381.80 | 311.32 |
| Balance sheet total (liabilities) | 1 268.11 | 2 040.17 | 1 613.55 | 1 493.14 | 1 506.42 |
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.