KERSIA SKANDINAVIEN A/S
CVR number: 17888501
Olaf Ryes Gade 7 K, 6000 Kolding
info.nordics@kersia-group.com
tel: 64473500
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 246.40 | 9 872.91 | 7 621.53 | 2 174.75 | 2 764.41 |
| Employee benefit expenses | -5 907.01 | -7 384.04 | -5 362.78 | -2 167.40 | -1 234.43 |
| Other operating expenses | -1.07 | -11.40 | |||
| Total depreciation | -10.98 | -22.44 | -24.58 | -1.53 | |
| EBIT | 2 327.34 | 2 466.43 | 2 222.78 | 5.82 | 1 529.99 |
| Other financial income | 9.29 | 75.42 | 42.58 | 4.43 | 178.06 |
| Other financial expenses | - 125.39 | - 107.59 | - 177.06 | - 288.55 | - 301.58 |
| Pre-tax profit | 2 211.24 | 2 434.26 | 2 088.29 | - 278.31 | 1 406.46 |
| Income taxes | - 501.96 | - 757.27 | - 465.96 | 96.41 | - 297.43 |
| Net earnings | 1 709.29 | 1 676.99 | 1 622.33 | - 181.90 | 1 109.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 16.49 | 5.51 | |||
| Intangible assets total | 16.49 | 5.51 | |||
| Machinery and equipment | 20.61 | 1.53 | |||
| Tangible assets total | 20.61 | 1.53 | |||
| Other receivables | 22.20 | 22.20 | 22.20 | 10.35 | 10.35 |
| Investments total | 22.20 | 22.20 | 22.20 | 10.35 | 10.35 |
| Long term receivables total | |||||
| Finished products/goods | 1 327.93 | 1 594.00 | 2 148.50 | ||
| Inventories total | 1 327.93 | 1 594.00 | 2 148.50 | ||
| Current trade debtors | 3 498.91 | 4 596.19 | 6 479.71 | 4 632.24 | 4 946.85 |
| Current amounts owed by group member comp. | 184.77 | 1 270.14 | 879.91 | ||
| Prepayments and accrued income | 135.01 | 108.51 | 53.83 | 2.12 | |
| Current other receivables | 395.47 | 57.29 | 395.47 | 14.04 | 14.18 |
| Current deferred tax assets | 16.17 | 18.18 | 19.43 | 469.35 | 245.25 |
| Short term receivables total | 4 045.56 | 4 780.16 | 7 133.21 | 6 387.89 | 6 086.18 |
| Cash and bank deposits | 5 054.07 | 8 507.10 | 6 838.41 | 10 073.62 | 7 541.48 |
| Cash and cash equivalents | 5 054.07 | 8 507.10 | 6 838.41 | 10 073.62 | 7 541.48 |
| Balance sheet total (assets) | 10 466.25 | 14 929.57 | 16 143.86 | 16 471.85 | 13 638.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 700.00 | 2 980.00 | |||
| Retained earnings | 983.91 | - 262.27 | 1 414.72 | 3 037.06 | 2 855.16 |
| Profit of the financial year | 1 709.29 | 1 676.99 | 1 622.33 | - 181.90 | 1 109.03 |
| Shareholders equity total | 4 893.19 | 4 894.73 | 3 537.06 | 3 355.16 | 4 464.19 |
| Non-current other liabilities | 134.31 | 383.15 | |||
| Non-current deferred tax liabilities | 6.08 | ||||
| Non-current liabilities total | 134.31 | 383.15 | 6.08 | ||
| Current trade creditors | 779.97 | 1 479.31 | 1 869.45 | 46.66 | 64.71 |
| Current owed to group member | 2 433.11 | 3 614.99 | 7 271.34 | 11 827.50 | 7 246.06 |
| Short-term deferred tax liabilities | 222.50 | 304.65 | 583.38 | ||
| Other non-interest bearing current liabilities | 2 003.16 | 4 252.75 | 2 882.62 | 1 236.45 | 1 863.05 |
| Current liabilities total | 5 438.74 | 9 651.70 | 12 606.80 | 13 110.61 | 9 173.82 |
| Balance sheet total (liabilities) | 10 466.25 | 14 929.57 | 16 143.86 | 16 471.85 | 13 638.01 |
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.