TØMRER OG SNEDKER PER CHRISTENSEN ApS
CVR number: 33773005
Dragsmøllevej 51, 4534 Hørve
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 229.63 | 1 354.79 | 1 330.02 | 1 290.38 | 1 440.74 |
| Employee benefit expenses | - 777.69 | - 755.12 | - 782.67 | - 830.04 | - 839.06 |
| Total depreciation | -83.32 | -91.30 | -98.41 | -79.51 | -44.88 |
| EBIT | 368.63 | 508.37 | 448.95 | 380.83 | 556.80 |
| Other financial income | 0.21 | 0.56 | |||
| Other financial expenses | -1.04 | -4.83 | -6.86 | -5.24 | -3.61 |
| Pre-tax profit | 367.79 | 503.54 | 442.08 | 375.60 | 553.76 |
| Income taxes | -81.48 | - 113.20 | -99.29 | -85.15 | - 124.57 |
| Net earnings | 286.31 | 390.34 | 342.79 | 290.44 | 429.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 332.11 | 276.81 | 334.41 | 227.47 | 182.59 |
| Tangible assets total | 332.11 | 276.81 | 334.41 | 227.47 | 182.59 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 546.41 | 416.81 | 965.62 | 413.17 | 348.60 |
| Prepayments and accrued income | 3.00 | 3.50 | 20.90 | 66.48 | 102.80 |
| Current other receivables | 79.80 | ||||
| Short term receivables total | 549.41 | 500.11 | 986.52 | 479.65 | 451.40 |
| Cash and bank deposits | 490.74 | 795.54 | 520.03 | 1 078.30 | 1 678.05 |
| Cash and cash equivalents | 490.74 | 795.54 | 520.03 | 1 078.30 | 1 678.05 |
| Balance sheet total (assets) | 1 372.26 | 1 572.46 | 1 840.96 | 1 785.42 | 2 312.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 155.39 | 328.70 | 604.64 | 829.64 | 998.08 |
| Profit of the financial year | 286.31 | 390.34 | 342.79 | 290.44 | 429.19 |
| Shareholders equity total | 632.30 | 912.04 | 1 141.84 | 1 317.88 | 1 629.27 |
| Provisions | 11.77 | 8.99 | 8.90 | 23.66 | 31.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 279.97 | 48.33 | 193.21 | 142.34 | 203.42 |
| Current owed to participating | 181.96 | 152.26 | 125.99 | 89.14 | 113.89 |
| Short-term deferred tax liabilities | 45.24 | 97.98 | 77.40 | 42.40 | 72.56 |
| Other non-interest bearing current liabilities | 221.02 | 352.85 | 293.62 | 169.99 | 261.24 |
| Current liabilities total | 728.19 | 651.43 | 690.22 | 443.88 | 651.11 |
| Balance sheet total (liabilities) | 1 372.26 | 1 572.46 | 1 840.96 | 1 785.42 | 2 312.05 |
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.