Karsbæk Hvidevareservice ApS — Credit Rating and Financial Key Figures
CVR number: 37473502
N.J. Fjords Alle 8, 1957 Frederiksberg C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 937.79 | 1 921.96 | 1 763.51 | 1 942.87 | 1 690.43 |
| Employee benefit expenses | -1 907.80 | -1 878.31 | -1 796.45 | -1 845.38 | -1 573.23 |
| Total depreciation | -22.63 | -33.33 | -15.32 | -15.32 | -15.32 |
| EBIT | 7.36 | 10.32 | -48.26 | 82.17 | 101.87 |
| Other financial income | 60.00 | 0.60 | 0.34 | ||
| Other financial expenses | -3.36 | -0.75 | -8.96 | -1.41 | -2.93 |
| Pre-tax profit | 4.00 | 9.57 | 2.78 | 81.36 | 99.28 |
| Income taxes | -1.06 | -6.71 | 10.87 | -20.74 | -24.79 |
| Net earnings | 2.93 | 2.86 | 13.65 | 60.62 | 74.49 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 68.72 | 52.39 | 61.30 | 45.97 | 30.65 |
| Tangible assets total | 68.72 | 52.39 | 61.30 | 45.97 | 30.65 |
| Other receivables | 16.78 | 16.78 | 16.78 | 16.95 | 18.87 |
| Investments total | 16.78 | 16.78 | 16.78 | 16.95 | 18.87 |
| Long term receivables total | |||||
| Raw materials and consumables | 65.00 | 65.00 | 65.00 | 65.00 | 85.00 |
| Inventories total | 65.00 | 65.00 | 65.00 | 65.00 | 85.00 |
| Current trade debtors | 210.07 | 108.95 | 140.34 | 134.04 | 94.78 |
| Prepayments and accrued income | 20.25 | 20.25 | 20.25 | 20.25 | 20.25 |
| Current deferred tax assets | 9.85 | 3.14 | 14.01 | ||
| Short term receivables total | 240.18 | 132.34 | 174.60 | 154.29 | 115.04 |
| Cash and bank deposits | 337.38 | 930.52 | 532.67 | 558.33 | 579.03 |
| Cash and cash equivalents | 337.38 | 930.52 | 532.67 | 558.33 | 579.03 |
| Balance sheet total (assets) | 728.05 | 1 197.02 | 850.35 | 840.54 | 828.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 0.73 | 40.00 | |||
| Retained earnings | -2.72 | -0.50 | 2.36 | 16.02 | 76.63 |
| Profit of the financial year | 2.93 | 2.86 | 13.65 | 60.62 | 74.49 |
| Shareholders equity total | 0.95 | 42.37 | 56.02 | 116.64 | 191.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 64.37 | 130.31 | 102.53 | 59.86 | |
| Current owed to participating | 106.09 | 101.09 | 98.65 | 98.65 | 24.66 |
| Current owed to group member | 140.45 | 97.53 | 36.88 | 32.50 | 34.86 |
| Short-term deferred tax liabilities | 6.73 | 24.79 | |||
| Other non-interest bearing current liabilities | 480.56 | 891.67 | 528.49 | 483.49 | 493.30 |
| Current liabilities total | 727.10 | 1 154.65 | 794.33 | 723.91 | 637.47 |
| Balance sheet total (liabilities) | 728.05 | 1 197.02 | 850.35 | 840.54 | 828.59 |
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.