AS Polering & Rengøring ApS
CVR number: 39686066
Merkurvej 4, 4200 Slagelse
info@as-polering.dk
tel: 42640484
www.as-polering.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 935.21 | 2 242.37 | 2 953.83 | 3 849.98 | 4 029.37 |
| Employee benefit expenses | - 757.84 | -1 982.50 | -2 949.87 | -2 957.29 | -3 105.20 |
| Other operating expenses | -9.95 | ||||
| Total depreciation | -49.33 | - 145.77 | |||
| EBIT | 177.37 | 259.87 | 3.96 | 843.37 | 768.46 |
| Other financial income | 1.13 | 4.85 | 0.76 | 3.06 | 6.04 |
| Other financial expenses | -2.69 | -4.62 | -4.72 | -14.86 | -48.81 |
| Pre-tax profit | 175.80 | 260.10 | 0.00 | 831.57 | 725.68 |
| Income taxes | -38.89 | -57.22 | - 187.92 | - 169.13 | |
| Net earnings | 136.92 | 202.88 | 0.00 | 643.65 | 556.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 426.63 | 443.57 | |||
| Intangible assets total | 426.63 | 443.57 | |||
| Machinery and equipment | 0.00 | 48.88 | 118.83 | ||
| Other tangible assets | 111.55 | 98.30 | |||
| Tangible assets total | 0.00 | 160.43 | 217.13 | ||
| Other receivables | 24.75 | ||||
| Investments total | 24.75 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 233.27 | 200.41 | 402.85 | 260.20 | 268.91 |
| Current amounts owed by group member comp. | 398.28 | 52.39 | |||
| Current other receivables | 4.54 | 8.63 | 214.93 | 118.50 | |
| Short term receivables total | 233.27 | 603.24 | 411.49 | 475.13 | 439.81 |
| Cash and bank deposits | 219.04 | 386.04 | 202.78 | 598.66 | 414.40 |
| Cash and cash equivalents | 219.04 | 386.04 | 202.78 | 598.66 | 414.40 |
| Balance sheet total (assets) | 452.31 | 989.27 | 614.26 | 1 660.85 | 1 539.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | - 180.00 | - 205.00 | 500.00 | 600.00 | |
| Retained earnings | 46.16 | 3.08 | 0.96 | - 499.04 | - 455.39 |
| Profit of the financial year | 136.92 | 202.88 | 0.00 | 643.65 | 556.56 |
| Shareholders equity total | 53.08 | 50.96 | 50.97 | 694.61 | 751.17 |
| Provisions | 39.20 | 23.60 | |||
| Non-current deferred tax liabilities | 35.84 | 57.22 | |||
| Non-current liabilities total | 35.84 | 57.22 | |||
| Current loans from credit institutions | 1.55 | 0.75 | |||
| Current trade creditors | 39.74 | 11.11 | 10.00 | 60.69 | 51.85 |
| Current owed to participating | 2.26 | 3.50 | 2.46 | ||
| Current owed to group member | 128.88 | 205.00 | 14.10 | ||
| Short-term deferred tax liabilities | 57.22 | 148.72 | 230.23 | ||
| Other non-interest bearing current liabilities | 192.52 | 661.47 | 496.07 | 701.98 | 479.60 |
| Current liabilities total | 363.39 | 881.08 | 563.29 | 927.04 | 764.89 |
| Balance sheet total (liabilities) | 452.31 | 989.27 | 614.26 | 1 660.85 | 1 539.65 |
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.