Staugaard Ingeniørkontor ApS
CVR number: 38182706
Kastanieparken 1, Fynshav 6440 Augustenborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 389.37 | 235.28 | 566.34 | 282.89 | 157.76 |
| Employee benefit expenses | - 389.74 | - 411.41 | - 577.99 | - 252.40 | - 156.83 |
| EBIT | -0.36 | - 176.13 | -11.66 | 30.49 | 0.93 |
| Other financial income | 0.14 | ||||
| Other financial expenses | -1.53 | -3.78 | -0.77 | -1.61 | -2.92 |
| Pre-tax profit | -1.89 | - 179.90 | -12.43 | 28.88 | -1.85 |
| Income taxes | 2.48 | 36.81 | 2.73 | -6.40 | 0.43 |
| Net earnings | 0.59 | - 143.09 | -9.71 | 22.48 | -1.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.63 | 8.72 | 78.31 | ||
| Current other receivables | 30.70 | 13.15 | 10.00 | 0.10 | |
| Current deferred tax assets | 34.62 | 55.40 | 54.11 | 37.69 | 38.12 |
| Short term receivables total | 43.24 | 94.82 | 145.57 | 47.69 | 38.22 |
| Cash and bank deposits | 337.16 | 83.89 | 20.10 | 47.15 | 60.35 |
| Cash and cash equivalents | 337.16 | 83.89 | 20.10 | 47.15 | 60.35 |
| Balance sheet total (assets) | 380.41 | 178.71 | 165.68 | 94.84 | 98.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 5.30 | ||||
| Retained earnings | 90.28 | 40.87 | - 102.22 | - 111.93 | -89.45 |
| Profit of the financial year | 0.59 | - 143.09 | -9.71 | 22.48 | -1.42 |
| Shareholders equity total | 146.17 | -52.22 | -61.93 | -39.45 | -40.87 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.93 | 0.82 | 12.11 | ||
| Current owed to participating | 24.47 | 25.29 | 35.61 | 37.03 | 87.28 |
| Other non-interest bearing current liabilities | 209.77 | 204.72 | 192.00 | 96.44 | 40.04 |
| Current liabilities total | 234.24 | 230.93 | 227.61 | 134.29 | 139.44 |
| Balance sheet total (liabilities) | 380.41 | 178.71 | 165.68 | 94.84 | 98.57 |
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.