Truckwash ApS
CVR number: 41004355
Letland Alle 2, Høje Taastrup 2630 Taastrup
mikkel@truckwash.dk
tel: 21754690
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 4 045.90 | 3 301.41 | 3 237.05 | 7 043.78 |
| Employee benefit expenses | -1 999.56 | -2 135.54 | -2 201.95 | -3 937.25 |
| Total depreciation | - 144.99 | - 144.99 | - 148.41 | - 198.59 |
| EBIT | 1 901.36 | 1 020.88 | 886.68 | 2 907.94 |
| Other financial income | 3.75 | 2.35 | ||
| Other financial expenses | -15.32 | -11.29 | -12.35 | -7.72 |
| Pre-tax profit | 1 889.79 | 1 009.59 | 874.33 | 2 902.57 |
| Income taxes | - 418.63 | - 226.48 | - 212.67 | - 642.21 |
| Net earnings | 1 471.16 | 783.11 | 661.66 | 2 260.36 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 400.00 | 300.00 | 200.00 | 100.00 |
| Intangible assets total | 400.00 | 300.00 | 200.00 | 100.00 |
| Buildings | 107.40 | 80.55 | 111.42 | 261.60 |
| Machinery and equipment | 72.57 | 54.43 | 130.41 | 92.95 |
| Tangible assets total | 179.97 | 134.98 | 241.83 | 354.55 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 755.84 | 712.84 | 1 504.87 | 2 505.45 |
| Current amounts owed by group member comp. | 1 703.57 | 1 701.75 | 4.11 | |
| Prepayments and accrued income | 15.49 | 91.67 | 2.55 | 1.75 |
| Current other receivables | 31.26 | 82.67 | 149.49 | |
| Short term receivables total | 2 474.89 | 2 537.51 | 1 590.08 | 2 660.79 |
| Cash and bank deposits | 404.92 | 105.73 | 109.09 | 1 438.99 |
| Cash and cash equivalents | 404.92 | 105.73 | 109.09 | 1 438.99 |
| Balance sheet total (assets) | 3 459.78 | 3 078.23 | 2 141.00 | 4 554.33 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 2 245.54 | 2 170.00 | ||
| Other reserves | -2 245.54 | - 670.00 | ||
| Retained earnings | 1 471.16 | 8.73 | -1 499.61 | |
| Profit of the financial year | 1 471.16 | 783.11 | 661.66 | 2 260.36 |
| Shareholders equity total | 1 511.16 | 2 294.27 | 710.39 | 2 300.75 |
| Provisions | 1.82 | 9.80 | ||
| Non-current other liabilities | 13.27 | |||
| Non-current liabilities total | 13.27 | |||
| Current loans from credit institutions | 26.63 | |||
| Current trade creditors | 190.59 | 256.69 | 382.14 | 844.34 |
| Current owed to participating | 0.01 | 250.00 | ||
| Current owed to group member | 918.75 | 406.00 | ||
| Short-term deferred tax liabilities | 416.81 | 228.29 | 212.67 | 737.75 |
| Other non-interest bearing current liabilities | 420.64 | 285.70 | 179.80 | 635.06 |
| Current liabilities total | 1 946.81 | 770.68 | 1 430.61 | 2 243.78 |
| Balance sheet total (liabilities) | 3 459.78 | 3 078.23 | 2 141.00 | 4 554.33 |
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.