Entreprenør, Smede- og Svejseservice ApS
CVR number: 41476974
Ugiltvej 240, Linderum 9870 Sindal
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -1.00 | 86.55 | 257.64 | 240.68 |
| Employee benefit expenses | -75.19 | - 363.31 | - 329.97 | |
| Total depreciation | -2.33 | -14.00 | ||
| EBIT | -1.00 | 11.36 | - 108.01 | - 103.29 |
| Other financial expenses | -0.11 | -0.31 | -3.73 | -5.08 |
| Pre-tax profit | -1.11 | 11.05 | - 111.73 | - 108.37 |
| Income taxes | 0.24 | -2.42 | 24.48 | 22.21 |
| Net earnings | -0.87 | 8.63 | -87.25 | -86.16 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 67.67 | 53.67 | ||
| Tangible assets total | 67.67 | 53.67 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 25.00 | 87.50 | 76.00 | |
| Inventories total | 25.00 | 87.50 | 76.00 | |
| Current trade debtors | 127.92 | 10.75 | 42.16 | |
| Current other receivables | 20.00 | |||
| Current deferred tax assets | 0.24 | 24.48 | 46.69 | |
| Short term receivables total | 0.24 | 127.92 | 55.23 | 88.85 |
| Cash and bank deposits | 38.89 | 55.83 | 18.03 | |
| Cash and cash equivalents | 38.89 | 55.83 | 18.03 | |
| Balance sheet total (assets) | 39.13 | 208.75 | 228.42 | 218.52 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.87 | 7.76 | -79.49 | |
| Profit of the financial year | -0.87 | 8.63 | -87.25 | -86.16 |
| Shareholders equity total | 39.13 | 47.76 | -39.49 | - 125.65 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 99.22 | |||
| Current trade creditors | 77.20 | 95.41 | 72.51 | |
| Short-term deferred tax liabilities | 2.18 | |||
| Other non-interest bearing current liabilities | 81.61 | 172.50 | 172.44 | |
| Current liabilities total | 160.99 | 267.91 | 344.17 | |
| Balance sheet total (liabilities) | 39.13 | 208.75 | 228.42 | 218.52 |
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.