CUSTOM CYCLE OF DENMARK ApS
CVR number: 29602913
Brændstrup Røddingvej 1, 6630 Rødding
tel: 74822928
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 650.34 | 2 445.96 | 2 774.90 | 2 560.89 | 2 928.33 |
| Employee benefit expenses | -2 096.87 | -1 958.88 | -2 008.18 | -2 329.80 | -2 532.96 |
| Total depreciation | - 172.50 | -56.48 | -70.56 | -45.15 | - 150.00 |
| EBIT | 380.97 | 430.59 | 696.17 | 185.94 | 245.36 |
| Other financial income | 1.88 | 2.76 | 20.96 | 18.22 | 15.21 |
| Other financial expenses | -57.02 | -39.59 | -41.16 | -64.11 | -39.33 |
| Pre-tax profit | 325.82 | 393.77 | 675.97 | 140.05 | 221.25 |
| Income taxes | -73.04 | -87.73 | - 147.65 | -31.16 | -59.42 |
| Net earnings | 252.78 | 306.04 | 528.32 | 108.89 | 161.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 884.60 | 907.75 | 1 189.17 | ||
| Machinery and equipment | 7.04 | 0.56 | 49.21 | 113.23 | 82.65 |
| Tangible assets total | 7.04 | 0.56 | 933.81 | 1 020.98 | 1 271.82 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 579.40 | 3 029.64 | 3 797.39 | 3 055.18 | 2 232.05 |
| Inventories total | 3 579.40 | 3 029.64 | 3 797.39 | 3 055.18 | 2 232.05 |
| Current trade debtors | 232.60 | 667.10 | 242.26 | 273.19 | 816.77 |
| Prepayments and accrued income | 44.29 | 37.85 | 52.23 | 51.31 | 43.97 |
| Current other receivables | 100.84 | 99.91 | 3.58 | 23.99 | 0.50 |
| Current deferred tax assets | 24.27 | 33.54 | 13.38 | 10.49 | 25.90 |
| Short term receivables total | 402.00 | 838.40 | 311.45 | 358.98 | 887.14 |
| Cash and bank deposits | 206.54 | 703.10 | 162.85 | 745.32 | 597.44 |
| Cash and cash equivalents | 206.54 | 703.10 | 162.85 | 745.32 | 597.44 |
| Balance sheet total (assets) | 4 194.98 | 4 571.71 | 5 205.50 | 5 180.46 | 4 988.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 110.60 | 113.00 | 200.00 | ||
| Retained earnings | 2 508.30 | 2 648.28 | 2 754.32 | 3 282.64 | 3 391.54 |
| Profit of the financial year | 252.78 | 306.04 | 528.32 | 108.89 | 161.83 |
| Shareholders equity total | 3 121.68 | 3 317.32 | 3 732.64 | 3 641.54 | 3 803.36 |
| Non-current loans from credit institutions | 243.05 | 172.90 | 102.48 | ||
| Non-current deferred tax liabilities | 5.27 | 2.31 | |||
| Non-current liabilities total | 243.05 | 178.17 | 104.79 | ||
| Current loans from credit institutions | 70.15 | 70.15 | 70.29 | ||
| Advances received | 6.17 | 45.00 | 112.96 | ||
| Current trade creditors | 248.76 | 518.49 | 139.25 | 330.88 | 190.26 |
| Current owed to participating | 7.00 | 30.95 | 86.97 | ||
| Short-term deferred tax liabilities | 49.14 | 61.68 | 48.90 | ||
| Other non-interest bearing current liabilities | 762.23 | 735.90 | 882.78 | 710.90 | 819.75 |
| Current liabilities total | 1 073.30 | 1 254.39 | 1 229.81 | 1 360.75 | 1 080.30 |
| Balance sheet total (liabilities) | 4 194.98 | 4 571.71 | 5 205.50 | 5 180.46 | 4 988.46 |
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.