OVE STEFFENS ApS
CVR number: 24222802
Poul la Cours Vej 19, 8660 Skanderborg
ingeb@rasmussen.mail.dk
tel: 86890525
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 399.03 | 310.70 | 242.94 | 239.79 | 127.25 |
| Employee benefit expenses | - 113.98 | - 165.64 | - 159.17 | - 157.25 | - 165.31 |
| Total depreciation | -11.27 | -11.27 | -11.27 | -11.27 | |
| EBIT | 285.06 | 133.80 | 72.50 | 71.28 | -49.33 |
| Other financial income | 3.56 | 3.85 | 4.26 | 4.48 | 4.98 |
| Other financial expenses | -3.16 | -2.68 | -2.93 | -2.56 | -0.66 |
| Pre-tax profit | 285.46 | 134.97 | 73.82 | 73.19 | -45.01 |
| Income taxes | -62.80 | -29.97 | -16.32 | -16.09 | 9.90 |
| Net earnings | 222.66 | 104.99 | 57.50 | 57.11 | -35.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 45.08 | 33.81 | 22.54 | 11.27 | |
| Tangible assets total | 45.08 | 33.81 | 22.54 | 11.27 | |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 4.18 | 6.71 | |||
| Finished products/goods | 11.40 | 10.76 | |||
| Inventories total | 4.18 | 6.71 | 11.40 | 10.76 | |
| Current trade debtors | 2.02 | 24.26 | 25.79 | 69.68 | 22.56 |
| Current amounts owed by group member comp. | 94.44 | 102.04 | 109.95 | 118.35 | 126.95 |
| Prepayments and accrued income | 4.39 | ||||
| Current other receivables | 5.43 | 27.37 | 17.98 | 7.31 | |
| Current deferred tax assets | 60.40 | 30.43 | 14.11 | 0.27 | 10.17 |
| Short term receivables total | 161.25 | 162.17 | 177.22 | 206.27 | 166.99 |
| Cash and bank deposits | 18.26 | 32.96 | 274.87 | 101.47 | 51.44 |
| Cash and cash equivalents | 18.26 | 32.96 | 274.87 | 101.47 | 51.44 |
| Balance sheet total (assets) | 179.51 | 244.40 | 492.61 | 341.68 | 240.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 435.83 | - 213.17 | - 108.18 | - 107.78 | 6.43 |
| Profit of the financial year | 222.66 | 104.99 | 57.50 | 57.11 | -35.11 |
| Shareholders equity total | -88.17 | 16.82 | 74.33 | 74.32 | 96.32 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.08 | 24.31 | 85.39 | 59.61 | 29.42 |
| Short-term deferred tax liabilities | 2.24 | ||||
| Other non-interest bearing current liabilities | 256.61 | 203.27 | 332.89 | 205.50 | 114.72 |
| Current liabilities total | 267.68 | 227.57 | 418.29 | 267.35 | 144.13 |
| Balance sheet total (liabilities) | 179.51 | 244.40 | 492.61 | 341.68 | 240.46 |
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.