ELM, KRAGELUND A/S
CVR number: 11477607
Herredsvej 19, 8723 Løsning
elm@inet.uni-c.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 74 305.86 | 70 681.27 | 83 417.78 | 111 884.33 | 118 465.43 |
| Employee benefit expenses | -51 440.27 | -48 195.57 | -53 847.97 | -70 342.33 | -67 745.41 |
| Other operating expenses | -10.80 | ||||
| Total depreciation | -3 230.03 | -3 845.32 | -4 359.04 | -5 967.40 | -6 420.80 |
| EBIT | 19 624.76 | 18 640.38 | 25 210.76 | 35 574.60 | 44 299.21 |
| Other financial income | 319.36 | 179.06 | 595.04 | ||
| Other financial expenses | - 652.10 | - 781.65 | - 436.38 | - 799.31 | -1 279.95 |
| Pre-tax profit | 19 292.02 | 18 037.79 | 24 774.38 | 34 775.30 | 43 614.29 |
| Income taxes | -4 423.33 | -3 629.74 | -6 087.22 | -7 923.84 | -9 561.14 |
| Net earnings | 14 868.69 | 14 408.05 | 18 687.16 | 26 851.45 | 34 053.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 316.06 | 6 998.19 | 6 949.96 | 6 514.97 | 5 845.47 |
| Buildings | 8 703.94 | 12 904.81 | 23 668.08 | 20 409.90 | 26 982.31 |
| Machinery and equipment | 2 394.82 | 2 321.26 | 2 145.88 | 2 895.91 | 1 883.70 |
| Advance payments and construction in progress | 2 537.49 | 3 652.06 | |||
| Tangible assets total | 20 952.31 | 25 876.32 | 32 763.91 | 29 820.78 | 34 711.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 12 986.93 | 10 281.95 | 11 097.86 | 9 168.38 | 9 472.86 |
| Raw materials and consumables | 7 201.37 | 6 831.17 | 7 241.78 | 10 482.24 | 7 570.51 |
| Finished products/goods | 1 972.94 | 1 498.19 | 1 393.91 | 1 781.40 | 1 980.10 |
| Inventories total | 22 161.24 | 18 611.31 | 19 733.55 | 21 432.01 | 19 023.46 |
| Current trade debtors | 23 363.75 | 20 626.19 | 25 806.31 | 24 491.46 | 30 708.42 |
| Current amounts owed by group member comp. | 4 978.39 | 2 533.21 | 15.00 | 32 862.07 | |
| Prepayments and accrued income | 89.12 | 459.50 | 464.91 | 721.46 | 416.54 |
| Current other receivables | 792.61 | 4 744.34 | 5 122.46 | 895.70 | 1 006.03 |
| Current deferred tax assets | 87.10 | ||||
| Short term receivables total | 29 310.97 | 28 363.23 | 31 408.68 | 26 108.61 | 64 993.06 |
| Cash and bank deposits | 3 186.78 | 3 765.95 | 6 444.43 | 11 585.39 | 21.86 |
| Cash and cash equivalents | 3 186.78 | 3 765.95 | 6 444.43 | 11 585.39 | 21.86 |
| Balance sheet total (assets) | 75 611.31 | 76 616.81 | 90 350.58 | 88 946.81 | 118 749.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 808.00 | 3 808.00 | 3 808.00 | 3 808.00 | 3 808.00 |
| Shares repurchased | 14 500.00 | 18 500.00 | 17 000.00 | 8 000.00 | 25 500.00 |
| Retained earnings | 301.46 | -3 329.85 | -5 921.80 | 4 765.36 | 6 116.81 |
| Profit of the financial year | 14 868.69 | 14 408.05 | 18 687.16 | 26 851.45 | 34 053.16 |
| Shareholders equity total | 33 478.15 | 33 386.20 | 33 573.36 | 43 424.81 | 69 477.97 |
| Provisions | 103.67 | 243.08 | 1 444.76 | 1 564.07 | 1 672.30 |
| Non-current loans from credit institutions | 9 962.19 | 9 792.57 | 9 277.05 | 8 675.41 | 8 154.14 |
| Non-current leasing loans | 4 282.32 | 8 703.49 | 11 816.67 | 8 421.17 | 11 615.67 |
| Non-current deferred tax liabilities | 4 339.67 | 1 828.68 | |||
| Non-current liabilities total | 14 244.51 | 22 835.73 | 22 922.41 | 17 096.58 | 19 769.81 |
| Current loans from credit institutions | 1 911.81 | 2 832.12 | 3 059.63 | 3 335.60 | 3 888.55 |
| Advances received | 62.22 | 424.36 | 1 079.38 | ||
| Current trade creditors | 8 856.69 | 8 317.07 | 16 357.19 | 8 284.92 | 6 963.86 |
| Current owed to group member | 561.28 | 45.65 | |||
| Short-term deferred tax liabilities | 6 285.21 | 3 481.55 | 4 737.39 | 7 250.87 | 9 916.16 |
| Other non-interest bearing current liabilities | 10 107.76 | 5 521.05 | 8 210.19 | 7 565.60 | 5 981.83 |
| Current liabilities total | 27 784.97 | 20 151.79 | 32 410.05 | 26 861.34 | 27 829.78 |
| Balance sheet total (liabilities) | 75 611.31 | 76 616.81 | 90 350.58 | 88 946.81 | 118 749.85 |
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.