Team Action Rengøring ApS
CVR number: 39641224
Kjeld Langes Gade 4, 1367 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 273.07 | 991.39 | 1 252.98 | 879.57 | 851.68 |
| Employee benefit expenses | -1 094.90 | -1 004.47 | - 829.58 | - 698.63 | - 699.89 |
| Total depreciation | -96.56 | - 118.58 | - 226.79 | - 154.14 | - 164.08 |
| EBIT | 81.60 | - 131.66 | 196.61 | 26.80 | -12.30 |
| Other financial expenses | -19.89 | -9.68 | -18.77 | -16.54 | -11.71 |
| Pre-tax profit | 61.71 | - 141.35 | 177.84 | 10.26 | -24.00 |
| Income taxes | -14.48 | 29.31 | -39.51 | 4.38 | 1.46 |
| Net earnings | 47.23 | - 112.03 | 138.34 | 14.64 | -22.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 321.39 | 257.09 | 192.78 | 128.47 | 64.17 |
| Intangible assets total | 321.39 | 257.09 | 192.78 | 128.47 | 64.17 |
| Buildings | 12.23 | 8.15 | 4.08 | ||
| Machinery and equipment | 93.38 | 318.40 | 195.08 | 203.57 | 540.34 |
| Tangible assets total | 105.61 | 326.55 | 199.16 | 203.57 | 540.34 |
| Other receivables | 14.06 | 14.06 | 14.06 | 16.54 | 16.54 |
| Investments total | 14.06 | 14.06 | 14.06 | 16.54 | 16.54 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 254.66 | 136.48 | 347.78 | 419.19 | 223.15 |
| Prepayments and accrued income | 19.50 | 14.50 | |||
| Current other receivables | 4.34 | 25.00 | 25.27 | 25.27 | |
| Current deferred tax assets | 30.00 | 12.00 | |||
| Short term receivables total | 259.00 | 191.48 | 392.55 | 458.96 | 235.15 |
| Cash and bank deposits | 0.26 | 0.86 | 74.83 | 55.38 | 141.09 |
| Cash and cash equivalents | 0.26 | 0.86 | 74.83 | 55.38 | 141.09 |
| Balance sheet total (assets) | 700.32 | 790.04 | 873.38 | 862.92 | 997.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 37.17 | 37.17 | 37.17 | 37.17 | 37.17 |
| Retained earnings | 181.01 | 228.24 | 116.21 | 254.55 | 269.19 |
| Profit of the financial year | 47.23 | - 112.03 | 138.34 | 14.64 | -22.55 |
| Shareholders equity total | 315.42 | 203.38 | 341.72 | 356.36 | 333.81 |
| Provisions | 73.81 | 44.50 | 35.67 | 14.69 | 12.01 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 128.25 | 123.61 | 120.60 | 240.82 | 129.03 |
| Current trade creditors | 15.00 | 16.00 | 97.65 | 99.03 | 18.00 |
| Short-term deferred tax liabilities | 29.02 | 26.36 | 1.51 | ||
| Other non-interest bearing current liabilities | 138.83 | 402.55 | 251.37 | 150.52 | 504.44 |
| Current liabilities total | 311.09 | 542.16 | 495.99 | 491.88 | 651.47 |
| Balance sheet total (liabilities) | 700.32 | 790.04 | 873.38 | 862.92 | 997.29 |
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.