Farsø Kloak og Entreprenør ApS
CVR number: 41933534
Mølgårdsvej 1, Ebdrup 9640 Farsø
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 471.30 | 539.75 | 499.44 |
| Employee benefit expenses | - 157.93 | - 150.47 | - 233.54 |
| Total depreciation | -54.64 | - 100.64 | - 107.98 |
| EBIT | 258.73 | 288.65 | 157.93 |
| Other financial income | 0.12 | 0.13 | |
| Other financial expenses | -10.22 | -13.04 | -21.16 |
| Pre-tax profit | 248.52 | 275.74 | 136.90 |
| Income taxes | -53.29 | -63.58 | -32.40 |
| Net earnings | 195.23 | 212.16 | 104.50 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 503.48 | 623.23 | 529.75 |
| Machinery and equipment | 42.58 | 36.20 | 94.20 |
| Tangible assets total | 546.06 | 659.43 | 623.95 |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 27.57 | ||
| Finished products/goods | 8.59 | 17.44 | |
| Inventories total | 27.57 | 8.59 | 17.44 |
| Current trade debtors | 61.20 | 4.26 | 61.94 |
| Prepayments and accrued income | 4.45 | 6.03 | 4.71 |
| Current other receivables | 11.35 | 59.49 | 57.81 |
| Short term receivables total | 76.99 | 69.79 | 124.46 |
| Cash and bank deposits | 103.34 | 280.13 | 274.58 |
| Cash and cash equivalents | 103.34 | 280.13 | 274.58 |
| Balance sheet total (assets) | 753.97 | 1 017.94 | 1 040.43 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 10.00 | ||
| Retained earnings | -13.67 | 171.56 | 383.71 |
| Profit of the financial year | 195.23 | 212.16 | 104.50 |
| Shareholders equity total | 231.56 | 423.71 | 528.22 |
| Provisions | 19.63 | 32.06 | 37.59 |
| Non-current leasing loans | 333.62 | 376.36 | 267.28 |
| Non-current liabilities total | 333.62 | 376.36 | 267.28 |
| Current loans from credit institutions | 80.46 | 107.53 | 109.08 |
| Current owed to participating | 2.16 | 19.08 | 19.08 |
| Short-term deferred tax liabilities | 33.66 | 49.70 | 9.42 |
| Other non-interest bearing current liabilities | 52.89 | 9.49 | 69.76 |
| Current liabilities total | 169.17 | 185.81 | 207.35 |
| Balance sheet total (liabilities) | 753.97 | 1 017.94 | 1 040.43 |
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.