KLARSKOV ApS
CVR number: 31590426
Ladegårdsgade 74, 5610 Assens
klarskov@klarskov.dk
tel: 64474981
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 835.67 | 641.84 | 627.12 | 817.21 | 262.60 |
| Employee benefit expenses | - 346.95 | - 370.57 | - 428.82 | - 477.68 | - 171.31 |
| Other operating expenses | -69.00 | ||||
| Total depreciation | -60.80 | - 631.56 | -63.43 | -63.43 | -63.43 |
| EBIT | 427.93 | - 360.30 | 134.88 | 207.10 | 27.86 |
| Other financial income | 0.01 | 6.58 | |||
| Other financial expenses | -22.61 | -14.19 | -14.85 | -11.17 | -44.28 |
| Pre-tax profit | 405.32 | - 374.48 | 120.02 | 195.93 | -9.84 |
| Income taxes | - 229.02 | -58.03 | -41.71 | -57.97 | -16.98 |
| Net earnings | 176.30 | - 432.50 | 78.31 | 137.96 | -26.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 910.66 | 2 400.00 | 2 347.22 | 2 283.79 | 2 220.36 |
| Tangible assets total | 2 910.66 | 2 400.00 | 2 347.22 | 2 283.79 | 2 220.36 |
| Investments total | |||||
| Non-current other receivables | 265.29 | ||||
| Long term receivables total | 265.29 | ||||
| Finished products/goods | 342.65 | 287.26 | 357.68 | 334.68 | |
| Inventories total | 342.65 | 287.26 | 357.68 | 334.68 | |
| Current trade debtors | 162.98 | 124.00 | 50.47 | 67.32 | |
| Prepayments and accrued income | 17.01 | ||||
| Current other receivables | 20.29 | 11.46 | 11.27 | 23.76 | 42.08 |
| Current deferred tax assets | 10.90 | 11.90 | 9.90 | 3.70 | 3.70 |
| Short term receivables total | 211.18 | 147.37 | 71.64 | 94.77 | 45.78 |
| Cash and bank deposits | 48.68 | ||||
| Cash and cash equivalents | 48.68 | ||||
| Balance sheet total (assets) | 3 464.48 | 2 883.31 | 2 776.53 | 2 713.24 | 2 531.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 1 127.91 | 1 247.71 | 758.01 | 777.42 | 854.38 |
| Profit of the financial year | 176.30 | - 432.50 | 78.31 | 137.96 | -26.83 |
| Shareholders equity total | 1 859.51 | 1 371.71 | 1 393.52 | 1 474.28 | 1 388.56 |
| Non-current loans from credit institutions | 911.36 | 840.88 | 770.20 | 699.37 | 652.48 |
| Non-current other liabilities | 41.80 | 48.00 | 74.00 | 54.50 | 54.50 |
| Non-current liabilities total | 953.16 | 888.88 | 844.20 | 753.87 | 706.98 |
| Current loans from credit institutions | 207.79 | 71.00 | 109.19 | 74.08 | 178.04 |
| Advances received | 117.91 | 58.24 | 6.50 | 120.85 | 5.23 |
| Current trade creditors | 77.39 | 199.53 | 239.01 | 73.74 | |
| Short-term deferred tax liabilities | 74.12 | 59.03 | 9.71 | 19.77 | 0.98 |
| Other non-interest bearing current liabilities | 174.60 | 234.92 | 174.40 | 196.65 | 251.65 |
| Current liabilities total | 651.81 | 622.72 | 538.81 | 485.09 | 435.90 |
| Balance sheet total (liabilities) | 3 464.48 | 2 883.31 | 2 776.53 | 2 713.24 | 2 531.43 |
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.