ABL Regnskab ApS
CVR number: 41148063
Lindeparken 4, 4700 Næstved
anders@ablr.dk
tel: 31444105
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 138.94 | 1 021.98 | 735.64 | 1 107.02 |
| Employee benefit expenses | - 443.44 | - 310.39 | - 338.24 | - 326.98 |
| Total depreciation | - 100.00 | - 100.00 | - 100.00 | - 100.00 |
| EBIT | 595.50 | 611.59 | 297.40 | 680.04 |
| Other financial income | 12.32 | 33.70 | 43.08 | |
| Other financial expenses | -0.82 | -0.88 | -2.20 | -67.76 |
| Pre-tax profit | 607.00 | 644.41 | 295.20 | 655.36 |
| Income taxes | - 137.16 | - 144.43 | -70.79 | - 151.85 |
| Net earnings | 469.84 | 499.98 | 224.42 | 503.50 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 900.00 | 800.00 | 700.00 | 600.00 |
| Intangible assets total | 900.00 | 800.00 | 700.00 | 600.00 |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 176.53 | 37.60 | 148.08 | 46.00 |
| Current other receivables | 1 038.05 | 143.06 | 639.06 | 1 354.56 |
| Short term receivables total | 1 214.59 | 180.66 | 787.14 | 1 400.56 |
| Cash and bank deposits | 17.88 | 83.03 | 3.28 | 21.50 |
| Cash and cash equivalents | 17.88 | 83.03 | 3.28 | 21.50 |
| Balance sheet total (assets) | 2 132.46 | 1 063.69 | 1 490.41 | 2 022.06 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 1 135.62 | |||
| Retained earnings | 105.47 | - 194.55 | - 470.13 | |
| Profit of the financial year | 469.84 | 499.98 | 224.42 | 503.50 |
| Shareholders equity total | 1 645.47 | 645.45 | 69.87 | 73.37 |
| Provisions | 198.00 | 176.00 | 154.00 | 132.00 |
| Non-current other liabilities | 166.43 | |||
| Non-current deferred tax liabilities | 159.16 | |||
| Non-current liabilities total | 159.16 | 166.43 | ||
| Current trade creditors | 0.57 | 0.37 | ||
| Short-term deferred tax liabilities | 166.43 | 54.62 | 173.85 | |
| Other non-interest bearing current liabilities | 129.27 | -90.62 | 1 211.56 | 1 642.84 |
| Current liabilities total | 129.84 | 75.81 | 1 266.55 | 1 816.69 |
| Balance sheet total (liabilities) | 2 132.46 | 1 063.69 | 1 490.41 | 2 022.06 |
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.