SOSDansk Autohjælp Sydjylland ApS
CVR number: 29625700
Saturnvej 5, 6000 Kolding
247@sosdahesbjerg.dk
tel: 75435236
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 048.12 | 20 892.81 | 26 844.86 | 25 229.33 | 31 857.72 |
| Employee benefit expenses | -17 374.94 | -19 354.99 | -22 800.04 | -23 984.08 | -28 040.48 |
| Total depreciation | - 228.86 | - 229.63 | - 219.99 | - 327.87 | - 644.05 |
| EBIT | 2 444.32 | 1 308.19 | 3 824.84 | 917.38 | 3 173.19 |
| Other financial income | 95.08 | 94.55 | 129.56 | 166.57 | 278.80 |
| Other financial expenses | -6.09 | -16.37 | -18.66 | -15.80 | -9.62 |
| Pre-tax profit | 2 533.31 | 1 386.37 | 3 935.74 | 1 068.16 | 3 442.37 |
| Income taxes | - 560.05 | - 309.13 | - 901.75 | - 250.11 | - 788.26 |
| Net earnings | 1 973.26 | 1 077.24 | 3 033.99 | 818.06 | 2 654.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 157.53 | 114.12 | 70.71 | 27.30 | 81.67 |
| Machinery and equipment | 952.62 | 322.16 | 290.39 | 1 961.64 | 1 695.03 |
| Tangible assets total | 1 110.15 | 436.28 | 361.11 | 1 988.94 | 1 776.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 151.25 | 168.54 | 147.99 | 162.99 | 237.81 |
| Inventories total | 151.25 | 168.54 | 147.99 | 162.99 | 237.81 |
| Current trade debtors | 726.50 | 700.69 | 949.30 | 2 795.03 | 2 747.30 |
| Current amounts owed by group member comp. | 4 996.07 | 4 721.72 | 7 194.54 | 3 678.22 | 4 609.39 |
| Prepayments and accrued income | 829.84 | 1 013.76 | 815.31 | 642.08 | 966.03 |
| Current other receivables | 62.13 | 100.13 | 1 421.40 | 126.28 | 136.11 |
| Short term receivables total | 6 614.54 | 6 536.29 | 10 380.55 | 7 241.62 | 8 458.83 |
| Cash and bank deposits | 1 162.67 | 4 271.73 | 1 208.90 | 101.30 | 4 407.03 |
| Cash and cash equivalents | 1 162.67 | 4 271.73 | 1 208.90 | 101.30 | 4 407.03 |
| Balance sheet total (assets) | 9 038.60 | 11 412.85 | 12 098.55 | 9 494.85 | 14 880.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 800.00 | 1 100.00 | 3 000.00 | 800.00 | 2 600.00 |
| Retained earnings | 1 156.52 | 2 029.78 | 107.02 | 2 341.01 | 559.07 |
| Profit of the financial year | 1 973.26 | 1 077.24 | 3 033.99 | 818.06 | 2 654.10 |
| Shareholders equity total | 5 009.78 | 4 287.02 | 6 221.01 | 4 039.07 | 5 893.17 |
| Provisions | 232.40 | 251.90 | 218.70 | 208.70 | 226.90 |
| Non-current other liabilities | 77.56 | 252.87 | |||
| Non-current deferred tax liabilities | 271.77 | 202.94 | |||
| Non-current liabilities total | 77.56 | 252.87 | 271.77 | 202.94 | |
| Current loans from credit institutions | 67.39 | 68.81 | |||
| Current trade creditors | 531.96 | 535.45 | 1 052.46 | 1 090.52 | 1 718.60 |
| Short-term deferred tax liabilities | 551.65 | 289.63 | 934.95 | 260.11 | 770.07 |
| Other non-interest bearing current liabilities | 2 635.24 | 5 795.98 | 3 671.43 | 3 557.30 | 5 999.88 |
| Current liabilities total | 3 718.86 | 6 621.06 | 5 658.84 | 4 975.31 | 8 557.36 |
| Balance sheet total (liabilities) | 9 038.60 | 11 412.85 | 12 098.55 | 9 494.85 | 14 880.37 |
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.