Aalborg El-service ApS
CVR number: 31066026
Højdedraget 30, 9530 Støvring
mail@aalborg-elservice.dk
tel: 25705145
www.aalborg-elservice.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 585.40 | 671.30 | 926.97 | 1 038.19 | 1 255.99 |
| Employee benefit expenses | - 619.28 | - 591.41 | - 818.02 | - 995.62 | -1 067.08 |
| Total depreciation | -8.75 | -8.75 | -8.75 | ||
| EBIT | -33.87 | 79.89 | 100.20 | 33.82 | 180.16 |
| Other financial expenses | -1.01 | -1.93 | -2.87 | -1.43 | -4.94 |
| Pre-tax profit | -34.88 | 77.97 | 97.34 | 32.38 | 175.22 |
| Income taxes | 6.47 | -19.03 | -24.03 | -9.79 | -42.62 |
| Net earnings | -28.41 | 58.93 | 73.31 | 22.59 | 132.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 26.25 | 17.50 | 8.75 | ||
| Tangible assets total | 26.25 | 17.50 | 8.75 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 69.11 | 80.97 | 223.63 | 104.40 | 106.36 |
| Current amounts owed by group member comp. | 187.12 | 174.09 | 247.15 | ||
| Current other receivables | 57.45 | 15.00 | 106.00 | ||
| Short term receivables total | 256.24 | 312.50 | 485.78 | 210.40 | 106.36 |
| Cash and bank deposits | 119.50 | 298.79 | 113.04 | 188.22 | 480.14 |
| Cash and cash equivalents | 119.50 | 298.79 | 113.04 | 188.22 | 480.14 |
| Balance sheet total (assets) | 375.74 | 611.30 | 625.06 | 416.12 | 595.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 200.92 | 172.51 | -18.56 | 54.76 | 77.35 |
| Profit of the financial year | -28.41 | 58.93 | 73.31 | 22.59 | 132.60 |
| Shareholders equity total | 297.51 | 356.44 | 429.76 | 202.35 | 334.95 |
| Non-current liabilities total | |||||
| Current owed to group member | 12.64 | 47.25 | |||
| Other non-interest bearing current liabilities | 78.23 | 254.85 | 195.31 | 201.13 | 213.05 |
| Current liabilities total | 78.23 | 254.85 | 195.31 | 213.77 | 260.31 |
| Balance sheet total (liabilities) | 375.74 | 611.30 | 625.06 | 416.12 | 595.26 |
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.