Alsi Erhvervsrengøring ApS
CVR number: 37830348
Havrevænget 8, 5550 Langeskov
tel: 53574823
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 146.82 | 891.45 | 1 064.81 | 1 124.12 | 733.41 |
| Employee benefit expenses | - 853.46 | - 716.70 | - 870.71 | -1 177.88 | - 697.45 |
| Total depreciation | - 123.42 | -73.93 | -68.03 | -34.05 | |
| EBIT | 169.95 | 100.82 | 126.07 | -87.81 | 35.96 |
| Other financial expenses | -2.44 | -5.01 | -2.88 | -4.00 | -0.90 |
| Pre-tax profit | 167.51 | 95.81 | 123.19 | -91.81 | 35.06 |
| Income taxes | -37.58 | -18.88 | -29.88 | ||
| Net earnings | 129.93 | 76.94 | 93.31 | -91.81 | 35.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.00 | 110.22 | 75.89 | 16.00 | 32.00 |
| Tangible assets total | 29.00 | 110.22 | 75.89 | 16.00 | 32.00 |
| Other receivables | 7.10 | 7.10 | 7.10 | ||
| Investments total | 7.10 | 7.10 | 7.10 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 114.03 | 122.25 | 120.38 | 164.69 | |
| Prepayments and accrued income | 1.37 | 10.00 | |||
| Short term receivables total | 114.03 | 122.25 | 121.75 | 174.69 | |
| Cash and bank deposits | 211.66 | 253.91 | 249.25 | 218.06 | 53.00 |
| Cash and cash equivalents | 211.66 | 253.91 | 249.25 | 218.06 | 53.00 |
| Balance sheet total (assets) | 361.79 | 493.48 | 453.99 | 408.74 | 85.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 35.00 | |
| Other reserves | 1.82 | 1.82 | 1.82 | 1.82 | |
| Retained earnings | 19.45 | 37.88 | 57.61 | 92.03 | -35.06 |
| Profit of the financial year | 129.93 | 76.94 | 93.31 | -91.81 | 35.06 |
| Shareholders equity total | 201.19 | 223.13 | 259.94 | 110.93 | 85.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.41 | 47.52 | 40.42 | 47.29 | |
| Current owed to participating | 41.76 | ||||
| Short-term deferred tax liabilities | 35.58 | 16.88 | 23.88 | ||
| Other non-interest bearing current liabilities | 100.62 | 205.96 | 129.75 | 208.77 | |
| Current liabilities total | 160.60 | 270.36 | 194.04 | 297.81 | |
| Balance sheet total (liabilities) | 361.79 | 493.48 | 453.99 | 408.74 | 85.00 |
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.