EH Entreprenør ApS
CVR number: 37475491
Brogade 50, 4100 Ringsted
info@revisorteamet.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 248.17 | 154.67 | 154.28 | 115.65 | 19.06 |
| Employee benefit expenses | - 160.93 | - 218.98 | - 225.68 | - 102.75 | -31.92 |
| Total depreciation | -8.70 | -8.70 | -11.25 | -6.95 | -1.70 |
| EBIT | 78.54 | -73.02 | -82.65 | 5.95 | -14.55 |
| Other financial income | 0.01 | 0.00 | 0.02 | ||
| Other financial expenses | -1.83 | -0.31 | -0.98 | -1.08 | -0.40 |
| Pre-tax profit | 76.71 | -73.31 | -83.63 | 4.87 | -14.94 |
| Income taxes | -17.17 | -0.12 | |||
| Net earnings | 59.54 | -73.43 | -83.63 | 4.87 | -14.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.92 | 15.23 | 20.98 | 14.02 | 12.32 |
| Tangible assets total | 23.92 | 15.23 | 20.98 | 14.02 | 12.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 186.64 | 12.38 | 17.50 | ||
| Current other receivables | 2.20 | 35.09 | 2.11 | 5.01 | 0.70 |
| Current deferred tax assets | 6.01 | ||||
| Short term receivables total | 188.84 | 47.46 | 25.61 | 5.01 | 0.70 |
| Cash and bank deposits | 10.41 | 68.94 | 67.41 | 73.56 | 18.93 |
| Cash and cash equivalents | 10.41 | 68.94 | 67.41 | 73.56 | 18.93 |
| Balance sheet total (assets) | 223.18 | 131.63 | 114.00 | 92.59 | 31.96 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | 40.00 | |||
| Retained earnings | 18.56 | 78.10 | 4.67 | -78.96 | -74.09 |
| Profit of the financial year | 59.54 | -73.43 | -83.63 | 4.87 | -14.94 |
| Shareholders equity total | 118.10 | 44.67 | -38.96 | -34.09 | -49.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.00 | 50.00 | 63.67 | 96.87 | 67.99 |
| Current owed to participating | 1.81 | 5.67 | 34.86 | 11.93 | 10.18 |
| Other non-interest bearing current liabilities | 86.27 | 31.29 | 54.43 | 17.89 | 2.81 |
| Current liabilities total | 105.08 | 86.96 | 152.96 | 126.68 | 80.99 |
| Balance sheet total (liabilities) | 223.18 | 131.63 | 114.00 | 92.59 | 31.96 |
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.