Kell Juul Installation ApS
CVR number: 33773935
Nysøvej 45, 2665 Vallensbæk Strand
kelljuul@icloud.com
tel: 81615771
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 791.73 | 2 841.77 | 2 318.42 | 2 092.78 | 2 354.68 |
| Employee benefit expenses | - 831.32 | -1 259.87 | -1 390.10 | -1 384.66 | -1 324.59 |
| Total depreciation | -20.38 | -21.53 | -21.53 | -21.53 | -21.53 |
| EBIT | 940.03 | 1 560.37 | 906.79 | 686.60 | 1 008.57 |
| Other financial income | 0.10 | 0.11 | 0.47 | ||
| Other financial expenses | - 107.46 | - 230.38 | - 234.08 | - 203.61 | - 307.04 |
| Pre-tax profit | 832.58 | 1 329.99 | 672.82 | 483.10 | 701.99 |
| Income taxes | - 182.45 | - 300.98 | - 158.07 | - 109.26 | - 160.69 |
| Net earnings | 650.13 | 1 029.01 | 514.75 | 373.84 | 541.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 407.03 | 10 442.99 | 10 421.46 | 10 399.93 | 10 378.40 |
| Tangible assets total | 4 407.03 | 10 442.99 | 10 421.46 | 10 399.93 | 10 378.40 |
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| Inventories total | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| Current trade debtors | 515.26 | 370.47 | 658.40 | 459.64 | 510.66 |
| Prepayments and accrued income | 48.00 | 36.06 | 25.04 | 39.38 | 24.73 |
| Current other receivables | 86.97 | 187.99 | 18.22 | 27.33 | |
| Current deferred tax assets | 53.58 | 60.41 | |||
| Short term receivables total | 563.26 | 493.50 | 925.01 | 577.65 | 562.71 |
| Cash and bank deposits | 2 104.14 | 1 527.60 | 924.52 | 1 386.15 | 862.62 |
| Cash and cash equivalents | 2 104.14 | 1 527.60 | 924.52 | 1 386.15 | 862.62 |
| Balance sheet total (assets) | 7 139.43 | 12 529.09 | 12 335.99 | 12 428.73 | 11 868.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 61.00 | ||||
| Retained earnings | 2 509.00 | 3 103.83 | 4 132.84 | 4 647.59 | 4 960.43 |
| Profit of the financial year | 650.13 | 1 029.01 | 514.75 | 373.84 | 541.30 |
| Shareholders equity total | 3 239.13 | 4 212.84 | 4 727.59 | 5 101.43 | 5 642.73 |
| Provisions | 344.91 | 353.56 | 362.20 | 377.87 | 381.65 |
| Non-current loans from credit institutions | 2 711.67 | 4 531.05 | 4 153.22 | 4 024.57 | 4 045.43 |
| Non-current other liabilities | 62.79 | 62.79 | |||
| Non-current liabilities total | 2 711.67 | 4 593.84 | 4 216.01 | 4 024.57 | 4 045.43 |
| Current loans from credit institutions | 149.85 | 144.33 | 150.00 | 141.32 | 32.23 |
| Current trade creditors | 164.28 | 73.81 | 207.53 | 117.06 | 172.37 |
| Current owed to participating | 8.16 | 2 151.93 | 2 147.67 | 2 188.19 | 1 083.42 |
| Short-term deferred tax liabilities | 41.87 | 44.30 | 83.21 | ||
| Other non-interest bearing current liabilities | 479.55 | 954.48 | 523.48 | 478.28 | 427.68 |
| Accruals and deferred income | 1.50 | ||||
| Current liabilities total | 843.71 | 3 368.84 | 3 030.19 | 2 924.85 | 1 798.92 |
| Balance sheet total (liabilities) | 7 139.43 | 12 529.09 | 12 335.99 | 12 428.72 | 11 868.73 |
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.