GAMMELSKOV SERVICE TEKNIK ApS — Credit Rating and Financial Key Figures
CVR number: 35141359
Vestagervej 7, 6534 Agerskov
tel: 23257020
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 701.15 | 2 006.41 | 2 370.54 | 2 451.30 | 2 671.09 |
| Employee benefit expenses | -1 306.72 | -1 255.04 | -1 539.65 | -1 894.13 | -2 128.31 |
| Total depreciation | - 169.44 | - 300.58 | - 329.09 | - 364.86 | - 158.55 |
| EBIT | 224.99 | 450.79 | 501.79 | 192.31 | 384.23 |
| Other financial income | 0.01 | 0.26 | 2.27 | ||
| Other financial expenses | -93.36 | -52.62 | -45.71 | -62.19 | -76.39 |
| Net income from associates (fin.) | 203.67 | 11.16 | |||
| Pre-tax profit | 131.65 | 602.10 | 467.23 | 130.11 | 310.10 |
| Income taxes | -26.02 | -90.89 | - 101.47 | -29.45 | -38.50 |
| Net earnings | 105.63 | 511.21 | 365.77 | 100.66 | 271.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 90.00 | 60.00 | 30.00 | ||
| Intangible assets total | 90.00 | 60.00 | 30.00 | ||
| Buildings | 1 590.46 | 1 342.67 | 1 341.77 | 1 066.56 | 1 206.02 |
| Tangible assets total | 1 590.46 | 1 342.67 | 1 341.77 | 1 066.56 | 1 206.02 |
| Participating interests | 16.00 | 219.67 | |||
| Other receivables | 0.00 | ||||
| Investments total | 16.00 | 219.67 | 0.00 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 1 031.33 | 967.97 | 1 057.60 | 1 678.00 | 1 714.11 |
| Inventories total | 1 031.33 | 967.97 | 1 057.60 | 1 678.00 | 1 714.11 |
| Current trade debtors | 154.84 | 203.40 | 428.90 | 405.90 | 715.84 |
| Current amounts owed by group member comp. | 12.54 | 58.68 | 288.95 | ||
| Current other receivables | 5.06 | 615.75 | 65.84 | 79.93 | |
| Current deferred tax assets | 14.00 | 6.00 | 25.00 | ||
| Short term receivables total | 173.90 | 221.93 | 1 044.66 | 530.43 | 1 109.72 |
| Cash and bank deposits | 419.18 | ||||
| Cash and cash equivalents | 419.18 | ||||
| Balance sheet total (assets) | 2 901.69 | 3 231.43 | 3 474.02 | 3 274.99 | 4 029.86 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | ||||
| Other reserves | 203.67 | ||||
| Retained earnings | 1 009.87 | 711.83 | 1 426.71 | 1 792.48 | 1 893.14 |
| Profit of the financial year | 105.63 | 511.21 | 365.77 | 100.66 | 271.60 |
| Shareholders equity total | 1 195.50 | 1 706.71 | 1 872.48 | 1 973.14 | 2 244.74 |
| Provisions | 76.02 | 65.00 | 35.00 | ||
| Non-current loans from credit institutions | 1 138.45 | 277.63 | 164.32 | 139.28 | 199.75 |
| Non-current owed to group member | 66.35 | ||||
| Non-current liabilities total | 1 138.45 | 277.63 | 230.66 | 139.28 | 199.75 |
| Current loans from credit institutions | 121.60 | 133.20 | 846.38 | 509.81 | 883.94 |
| Current trade creditors | 253.57 | 225.53 | 54.26 | 73.09 | 257.03 |
| Short-term deferred tax liabilities | 101.90 | 131.47 | 64.45 | 63.50 | |
| Other non-interest bearing current liabilities | 116.55 | 721.45 | 303.78 | 515.22 | 380.89 |
| Current liabilities total | 491.71 | 1 182.09 | 1 335.88 | 1 162.57 | 1 585.36 |
| Balance sheet total (liabilities) | 2 901.69 | 3 231.43 | 3 474.02 | 3 274.99 | 4 029.86 |
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.