TØMRERFIRMAET LARSEN & KOCH ApS
CVR number: 27050174
Jyllandsgade 6, 7000 Fredericia
tel: 40938609
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 209.48 | 1 424.49 | 1 533.76 | 1 444.17 | 1 692.52 |
| Employee benefit expenses | - 979.50 | -1 200.62 | -1 265.42 | -1 208.34 | -1 340.61 |
| Total depreciation | -40.59 | -40.59 | |||
| EBIT | 189.38 | 183.27 | 268.35 | 235.83 | 351.91 |
| Other financial expenses | -3.33 | -6.85 | -6.57 | -4.21 | -1.14 |
| Income from other inv. held as non-curr. assets | 9.92 | ||||
| Pre-tax profit | 195.98 | 176.42 | 261.78 | 231.62 | 350.77 |
| Income taxes | -47.03 | -43.41 | -62.69 | -57.03 | -84.30 |
| Net earnings | 148.94 | 133.01 | 199.09 | 174.59 | 266.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 60.60 | 20.00 | |||
| Tangible assets total | 60.60 | 20.00 | |||
| Investments total | |||||
| Non-current other receivables | 89.58 | 63.99 | 63.99 | ||
| Long term receivables total | 89.58 | 63.99 | 63.99 | ||
| Inventories total | |||||
| Current trade debtors | 94.92 | 38.66 | 390.03 | 150.61 | 107.50 |
| Prepayments and accrued income | 29.78 | 23.01 | 34.20 | 37.92 | 34.90 |
| Short term receivables total | 124.70 | 61.68 | 424.24 | 188.53 | 142.40 |
| Cash and bank deposits | 546.76 | 732.49 | 602.11 | 662.51 | 855.88 |
| Cash and cash equivalents | 546.76 | 732.49 | 602.11 | 662.51 | 855.88 |
| Balance sheet total (assets) | 732.05 | 814.16 | 1 115.93 | 915.03 | 1 062.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 150.00 | 130.00 | 200.00 | 175.00 | 250.00 |
| Retained earnings | - 141.30 | - 122.35 | - 189.35 | - 165.26 | - 240.67 |
| Profit of the financial year | 148.94 | 133.01 | 199.09 | 174.59 | 266.47 |
| Shareholders equity total | 207.65 | 190.66 | 259.74 | 234.33 | 325.80 |
| Provisions | 8.36 | 0.82 | 27.23 | 22.42 | 7.68 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Advances received | 273.87 | ||||
| Current trade creditors | 78.51 | 102.76 | 45.25 | 131.77 | 68.87 |
| Current owed to group member | 6.68 | 6.68 | |||
| Short-term deferred tax liabilities | 51.39 | 12.95 | 4.28 | 33.75 | 77.04 |
| Other non-interest bearing current liabilities | 379.46 | 500.29 | 505.57 | 492.77 | 582.87 |
| Current liabilities total | 516.04 | 622.69 | 828.96 | 658.28 | 728.78 |
| Balance sheet total (liabilities) | 732.05 | 814.16 | 1 115.93 | 915.03 | 1 062.26 |
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.