KRESTEN SIMONSEN FREDENSBORG CONTAINER ApS
CVR number: 12425945
Hammersvej 2, 3480 Fredensborg
tel: 48484716
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5 138.13 | 4 362.14 | 3 647.62 | 3 584.52 | 242.63 |
| Other operating income | 107.29 | 34.50 | 653.97 | 50.85 | |
| Costs of manufacturing | -4 633.12 | -3 594.38 | -3 086.74 | -2 896.25 | - 609.90 |
| Gross profit | 505.01 | 767.76 | 560.89 | 688.27 | - 367.27 |
| Costs of management | - 226.41 | - 231.16 | - 188.04 | - 265.57 | -84.94 |
| Costs of distribution | -6.22 | -5.47 | -10.26 | -26.05 | -6.40 |
| EBIT | 272.39 | 638.42 | 397.09 | 1 050.62 | - 407.76 |
| Other financial income | 7.29 | 13.32 | 9.38 | 16.02 | 14.36 |
| Other financial expenses | - 103.81 | - 118.74 | -66.14 | -49.95 | -48.18 |
| Pre-tax profit | 175.86 | 533.00 | 340.34 | 1 016.69 | - 441.58 |
| Income taxes | 51.23 | - 119.36 | -75.20 | - 234.58 | 104.57 |
| Net earnings | 227.09 | 413.64 | 265.14 | 782.12 | - 337.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 295.57 | 1 261.92 | 1 228.26 | 1 194.61 | 1 160.95 |
| Machinery and equipment | 3 191.86 | 2 578.93 | 2 156.14 | 237.88 | 200.31 |
| Tangible assets total | 4 487.43 | 3 840.85 | 3 384.40 | 1 432.48 | 1 361.27 |
| Investments total | |||||
| Non-current loans receivable | 54.68 | 54.68 | 54.68 | 54.68 | 54.68 |
| Long term receivables total | 54.68 | 54.68 | 54.68 | 54.68 | 54.68 |
| Inventories total | |||||
| Current trade debtors | 1 035.87 | 593.23 | 341.60 | 244.12 | 23.97 |
| Prepayments and accrued income | 56.72 | 52.69 | 42.74 | ||
| Current other receivables | 136.21 | 1.75 | |||
| Current deferred tax assets | 2.59 | 58.65 | 3.80 | 21.18 | 80.01 |
| Short term receivables total | 1 231.40 | 706.33 | 388.13 | 265.30 | 103.98 |
| Cash and bank deposits | 28.96 | 390.50 | 877.60 | 3 686.34 | 2 231.64 |
| Cash and cash equivalents | 28.96 | 390.50 | 877.60 | 3 686.34 | 2 231.64 |
| Balance sheet total (assets) | 5 802.47 | 4 992.35 | 4 704.82 | 5 438.81 | 3 751.57 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 200.00 | 120.00 | |
| Retained earnings | 2 384.08 | 2 500.57 | 2 801.21 | 2 866.36 | 3 528.47 |
| Profit of the financial year | 227.09 | 413.64 | 265.14 | 782.12 | - 337.00 |
| Shareholders equity total | 2 736.17 | 3 149.81 | 3 304.36 | 3 973.47 | 3 436.47 |
| Provisions | 235.42 | 240.25 | 218.58 | 270.93 | 27.38 |
| Non-current loans from credit institutions | 923.07 | 870.89 | 598.21 | 338.41 | |
| Non-current other liabilities | 98.16 | 39.72 | |||
| Non-current deferred tax liabilities | 79.20 | 66.80 | 148.95 | ||
| Non-current liabilities total | 1 021.23 | 989.81 | 665.01 | 487.37 | |
| Current loans from credit institutions | 1 144.14 | 109.10 | 67.90 | 28.79 | |
| Current trade creditors | 396.53 | 244.31 | 263.54 | 4.65 | 2.47 |
| Short-term deferred tax liabilities | 140.80 | ||||
| Other non-interest bearing current liabilities | 128.18 | 259.07 | 185.43 | 673.60 | 285.25 |
| Current liabilities total | 1 809.65 | 612.48 | 516.87 | 707.04 | 287.72 |
| Balance sheet total (liabilities) | 5 802.47 | 4 992.35 | 4 704.82 | 5 438.81 | 3 751.57 |
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.