Egedal Hjemmeservice ApS — Credit Rating and Financial Key Figures
CVR number: 42516694
Stenhøjvej 2, 3650 Ølstykke
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 20 408.97 | 15 505.61 | 10 809.25 |
Employee benefit expenses | -19 668.93 | -15 825.18 | -9 352.13 |
Total depreciation | - 627.19 | - 528.57 | - 528.57 |
EBIT | 112.86 | - 848.14 | 928.55 |
Other financial income | 42.43 | 46.60 | 48.93 |
Other financial expenses | -43.41 | -26.43 | -26.54 |
Pre-tax profit | 111.87 | - 827.97 | 950.94 |
Income taxes | -28.93 | 165.96 | - 212.74 |
Net earnings | 82.95 | - 662.01 | 738.19 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 3 221.43 | 2 692.86 | 2 164.29 |
Intangible assets total | 3 221.43 | 2 692.86 | 2 164.29 |
Machinery and equipment | 197.23 | ||
Tangible assets total | 197.23 | ||
Other receivables | 131.24 | ||
Investments total | 131.24 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 99.52 | 139.66 | 2 296.89 |
Prepayments and accrued income | 177.57 | 25.05 | |
Current other receivables | 4 094.83 | 1 167.96 | 1 141.72 |
Short term receivables total | 4 371.92 | 1 307.62 | 3 463.66 |
Cash and bank deposits | 293.47 | 1 466.88 | 2 040.68 |
Cash and cash equivalents | 293.47 | 1 466.88 | 2 040.68 |
Balance sheet total (assets) | 8 084.05 | 5 467.36 | 7 799.86 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 315.00 | ||
Retained earnings | 3 993.96 | 4 076.90 | 3 099.89 |
Profit of the financial year | 82.95 | - 662.01 | 738.19 |
Shareholders equity total | 4 116.90 | 3 454.89 | 4 193.09 |
Provisions | 703.29 | 537.33 | 476.14 |
Non-current liabilities total | |||
Current loans from credit institutions | 6.40 | ||
Current trade creditors | 146.14 | 37.66 | |
Short-term deferred tax liabilities | 157.71 | 0.60 | 200.54 |
Other non-interest bearing current liabilities | 3 099.74 | 1 328.39 | 2 892.43 |
Current liabilities total | 3 263.85 | 1 475.13 | 3 130.63 |
Balance sheet total (liabilities) | 8 084.05 | 5 467.36 | 7 799.86 |
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.