KØBENHAVNS MASKINFABRIK ApS
CVR number: 10017106
Vibeholmsvej 21, 2605 Brøndby
tel: 32962102
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 452.24 | 1 656.15 | 1 480.99 | 1 996.91 | 2 297.66 |
| Employee benefit expenses | -1 296.72 | -1 302.16 | -1 387.93 | -1 525.25 | -2 020.81 |
| Total depreciation | -7.40 | -13.20 | -12.14 | -16.20 | -36.34 |
| EBIT | 148.12 | 340.79 | 80.91 | 455.46 | 240.50 |
| Other financial income | 13.24 | 4.41 | 3.60 | 3.96 | 5.12 |
| Other financial expenses | -4.37 | -25.17 | -4.66 | -41.95 | -48.64 |
| Pre-tax profit | 156.98 | 320.02 | 79.86 | 417.47 | 196.98 |
| Income taxes | -37.39 | -79.75 | -23.45 | - 110.65 | -63.61 |
| Net earnings | 119.59 | 240.27 | 56.41 | 306.82 | 133.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8.20 | 44.00 | 40.56 | 84.68 | 48.33 |
| Tangible assets total | 8.20 | 44.00 | 40.56 | 84.68 | 48.33 |
| Investments total | |||||
| Non-current loans receivable | 69.84 | 69.84 | 69.84 | 69.84 | |
| Non-current other receivables | 69.84 | ||||
| Long term receivables total | 69.84 | 69.84 | 69.84 | 69.84 | 69.84 |
| Finished products/goods | 673.73 | 657.41 | 1 175.09 | 848.45 | 820.00 |
| Inventories total | 673.73 | 657.41 | 1 175.09 | 848.45 | 820.00 |
| Current trade debtors | 748.67 | 663.97 | 556.39 | 1 365.01 | 940.56 |
| Current amounts owed by group member comp. | 146.02 | 118.90 | 125.63 | 161.10 | 190.12 |
| Current other receivables | 171.08 | 162.64 | 105.01 | 76.10 | 264.80 |
| Current deferred tax assets | 5.81 | ||||
| Short term receivables total | 1 065.78 | 945.51 | 792.84 | 1 602.21 | 1 395.48 |
| Cash and bank deposits | 53.21 | 466.87 | 677.64 | 400.36 | 660.62 |
| Cash and cash equivalents | 53.21 | 466.87 | 677.64 | 400.36 | 660.62 |
| Balance sheet total (assets) | 1 870.76 | 2 183.63 | 2 755.97 | 3 005.53 | 2 994.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 386.03 | 386.03 | 386.03 | 386.03 | 386.03 |
| Retained earnings | 406.94 | 526.54 | 766.81 | 823.22 | 1 130.04 |
| Profit of the financial year | 119.59 | 240.27 | 56.41 | 306.82 | 133.38 |
| Shareholders equity total | 1 112.57 | 1 352.84 | 1 409.25 | 1 716.07 | 1 849.44 |
| Non-current liabilities total | |||||
| Current trade creditors | 374.79 | 142.20 | 253.43 | 221.09 | 490.29 |
| Current owed to participating | 37.88 | 8.59 | 32.36 | 20.93 | 13.61 |
| Short-term deferred tax liabilities | 99.66 | ||||
| Other non-interest bearing current liabilities | 345.52 | 680.00 | 961.28 | 1 047.44 | 640.93 |
| Current liabilities total | 758.19 | 830.79 | 1 346.72 | 1 289.47 | 1 144.83 |
| Balance sheet total (liabilities) | 1 870.76 | 2 183.63 | 2 755.97 | 3 005.53 | 2 994.27 |
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.