KC AUTOLAKERING ApS
CVR number: 35801855
Hjørring Landevej 14, 9400 Nørresundby
kasperchristiansen55@hotmail.com
tel: 25112124
www.kcautolakering.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 567.42 | 1 523.39 | 1 868.36 | 1 946.08 | 3 030.89 |
| Employee benefit expenses | -1 113.64 | -1 076.27 | -1 221.07 | -1 365.82 | -1 651.80 |
| Total depreciation | -1.00 | ||||
| EBIT | 452.78 | 447.11 | 647.28 | 580.27 | 1 379.09 |
| Other financial expenses | -5.63 | -7.65 | -8.06 | -4.24 | -5.27 |
| Pre-tax profit | 447.16 | 439.46 | 639.22 | 576.02 | 1 373.82 |
| Income taxes | - 101.46 | - 101.60 | - 145.77 | - 130.65 | - 319.00 |
| Net earnings | 345.70 | 337.86 | 493.45 | 445.38 | 1 054.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 120.00 | 128.84 | 60.31 | 91.09 | 799.06 |
| Advance payments | 16.34 | ||||
| Inventories total | 120.00 | 128.84 | 60.31 | 107.43 | 799.06 |
| Current trade debtors | 168.93 | 138.87 | 211.04 | 143.60 | 370.10 |
| Current amounts owed by group member comp. | 653.01 | 852.94 | 2 195.42 | 2 456.07 | |
| Prepayments and accrued income | 3.05 | 3.11 | 3.17 | 3.24 | 3.25 |
| Short term receivables total | 171.98 | 794.99 | 1 067.16 | 2 342.26 | 2 829.42 |
| Cash and bank deposits | 947.49 | 750.28 | 1 030.26 | 421.48 | |
| Cash and cash equivalents | 947.49 | 750.28 | 1 030.26 | 421.48 | |
| Balance sheet total (assets) | 1 239.47 | 1 674.11 | 2 157.73 | 2 449.69 | 4 049.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 359.63 | 705.32 | 1 043.19 | 1 536.63 | 1 682.01 |
| Profit of the financial year | 345.70 | 337.86 | 493.45 | 445.38 | 1 054.82 |
| Shareholders equity total | 755.32 | 1 093.19 | 1 586.63 | 2 032.01 | 3 086.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 6.77 | 7.11 | 20.29 | 30.31 | 28.55 |
| Current trade creditors | 69.83 | 11.96 | 43.21 | 182.60 | |
| Current owed to participating | 9.99 | 9.99 | 2.21 | 1.46 | 1.46 |
| Current owed to group member | 14.10 | ||||
| Short-term deferred tax liabilities | 97.80 | 86.10 | 115.50 | 90.70 | 319.00 |
| Other non-interest bearing current liabilities | 299.75 | 465.76 | 389.88 | 295.23 | 417.44 |
| Current liabilities total | 484.14 | 580.92 | 571.10 | 417.69 | 963.14 |
| Balance sheet total (liabilities) | 1 239.47 | 1 674.11 | 2 157.73 | 2 449.69 | 4 049.97 |
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.