Thomas Vildmarksbad ApS
CVR number: 42051748
Aalborgvej 20, Knudstrup 8620 Kjellerup
info@thomasvildmarksbad.dk
tel: 53255292
https://thomasvildmarksbad.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3 693.92 | 656.67 | 506.52 |
| Employee benefit expenses | - 758.02 | - 691.78 | - 557.87 |
| Total depreciation | - 454.97 | - 515.59 | - 482.21 |
| EBIT | 2 480.94 | - 550.69 | - 533.56 |
| Other financial income | 28.12 | 1.57 | 56.46 |
| Other financial expenses | -18.20 | - 127.14 | -1.46 |
| Pre-tax profit | 2 490.86 | - 676.26 | - 478.56 |
| Income taxes | - 548.96 | 148.50 | 105.00 |
| Net earnings | 1 941.90 | - 527.76 | - 373.56 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 1 480.00 | 1 110.00 | 740.00 |
| Intangible assets total | 1 480.00 | 1 110.00 | 740.00 |
| Machinery and equipment | 329.40 | 254.03 | 316.17 |
| Tangible assets total | 329.40 | 254.03 | 316.17 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 319.20 | 323.33 | 701.40 |
| Inventories total | 319.20 | 323.33 | 701.40 |
| Current deferred tax assets | 76.98 | 155.00 | |
| Short term receivables total | 76.98 | 155.00 | |
| Other current investments | 1 027.16 | 913.23 | 969.70 |
| Cash and bank deposits | 2 555.52 | 2 071.59 | 1 497.44 |
| Cash and cash equivalents | 3 582.68 | 2 984.82 | 2 467.13 |
| Balance sheet total (assets) | 5 788.26 | 4 672.18 | 4 379.70 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 |
| Retained earnings | 2 763.57 | 4 587.67 | 3 937.91 |
| Profit of the financial year | 1 941.90 | - 527.76 | - 373.56 |
| Shareholders equity total | 4 859.87 | 4 217.71 | 3 726.35 |
| Provisions | 335.50 | 187.00 | 82.00 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 27.72 | 14.37 | 15.71 |
| Current trade creditors | 25.32 | 21.60 | 15.00 |
| Other non-interest bearing current liabilities | 539.85 | 231.50 | 540.64 |
| Current liabilities total | 592.89 | 267.47 | 571.35 |
| Balance sheet total (liabilities) | 5 788.26 | 4 672.18 | 4 379.70 |
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.