REALMÆGLERNE KLARSTRUP OG SØRENSEN ApS — Credit Rating and Financial Key Figures
CVR number: 33066945
Torvet 3, Ubby 4490 Jerslev Sjælland
4490@mailreal.dk
tel: 59594042
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 36.00 | 1.00 | 133.46 | ||
| External services | - 522.00 | - 557.00 | - 509.00 | - 569.00 | - 425.35 |
| Gross profit | 4 273.00 | 5 331.00 | 6 029.00 | 2 915.00 | 2 726.43 |
| Employee benefit expenses | -1 945.00 | -2 416.00 | -2 363.00 | -1 804.00 | -1 498.75 |
| EBIT | 1 806.00 | 2 394.00 | 3 157.00 | 541.00 | 935.79 |
| Other financial income | 23.13 | ||||
| Other financial expenses | -8.00 | -8.00 | -8.00 | -7.00 | -0.84 |
| Pre-tax profit | 1 798.00 | 2 386.00 | 3 149.00 | 534.00 | 958.08 |
| Income taxes | - 398.00 | - 528.00 | - 691.00 | - 119.00 | - 214.32 |
| Net earnings | 1 400.00 | 1 858.00 | 2 458.00 | 415.00 | 743.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 250.00 | 1 074.00 | 399.00 | 202.00 | 182.06 |
| Prepayments and accrued income | 15.00 | 26.00 | 9.00 | ||
| Current other receivables | 200.00 | 3 522.00 | 3 123.00 | 172.00 | |
| Short term receivables total | 1 450.00 | 4 611.00 | 3 548.00 | 374.00 | 191.06 |
| Other current investments | 53.00 | 53.00 | 53.00 | 53.00 | 653.28 |
| Cash and bank deposits | 2 155.00 | 604.00 | 357.00 | 1 247.00 | 1 160.40 |
| Cash and cash equivalents | 2 208.00 | 657.00 | 410.00 | 1 300.00 | 1 813.68 |
| Balance sheet total (assets) | 3 658.00 | 5 268.00 | 3 958.00 | 1 674.00 | 2 004.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 400.00 | 2 000.00 | 2 000.00 | 400.00 | 700.00 |
| Retained earnings | - 927.00 | -1 527.00 | -1 669.00 | 389.00 | 103.45 |
| Profit of the financial year | 1 400.00 | 1 858.00 | 2 458.00 | 415.00 | 743.76 |
| Shareholders equity total | 1 953.00 | 2 411.00 | 2 869.00 | 1 284.00 | 1 627.21 |
| Non-current liabilities total | |||||
| Current trade creditors | 88.00 | 129.00 | 101.00 | 117.00 | 46.80 |
| Short-term deferred tax liabilities | 79.00 | 69.00 | 19.00 | 14.32 | |
| Other non-interest bearing current liabilities | 1 617.00 | 2 649.00 | 912.00 | 254.00 | 316.40 |
| Accruals and deferred income | 7.00 | ||||
| Current liabilities total | 1 705.00 | 2 857.00 | 1 089.00 | 390.00 | 377.53 |
| Balance sheet total (liabilities) | 3 658.00 | 5 268.00 | 3 958.00 | 1 674.00 | 2 004.74 |
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.