ENGEL-STÅL MONTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 30507347
Industrivej 4, Stilling 8660 Skanderborg
tel: 40705043
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 574.63 | 2 998.99 | 3 316.84 | ||
| Costs of manufacturing | -2 002.83 | -2 181.49 | -2 303.61 | ||
| Gross profit | 571.81 | 817.50 | 1 013.22 | 1 282.50 | 1 868.25 |
| Costs of management | - 113.26 | - 124.20 | - 160.24 | ||
| Costs of distribution | - 110.60 | - 117.32 | - 180.56 | ||
| Employee benefit expenses | - 541.40 | - 959.40 | |||
| Total depreciation | -43.90 | -17.70 | |||
| EBIT | 347.95 | 575.97 | 672.42 | 697.19 | 891.16 |
| Other financial income | 22.70 | 83.94 | |||
| Other financial expenses | -6.96 | -11.98 | -13.80 | -0.07 | -0.80 |
| Pre-tax profit | 340.99 | 563.99 | 658.62 | 719.81 | 974.30 |
| Income taxes | -78.73 | - 131.27 | - 156.20 | - 171.94 | - 223.15 |
| Net earnings | 262.26 | 432.72 | 502.42 | 547.88 | 751.14 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 132.23 | 115.92 | 61.60 | 17.70 | |
| Tangible assets total | 132.23 | 115.92 | 61.60 | 17.70 | |
| Other receivables | 7.50 | 7.50 | |||
| Investments total | 7.50 | 7.50 | |||
| Non-current loans receivable | 7.50 | 7.50 | 7.50 | 267.71 | 311.53 |
| Long term receivables total | 7.50 | 7.50 | 7.50 | 267.71 | 311.53 |
| Inventories total | |||||
| Current trade debtors | 321.49 | 676.41 | 345.38 | 188.61 | 490.67 |
| Prepayments and accrued income | 15.65 | ||||
| Current other receivables | 16.46 | ||||
| Short term receivables total | 337.95 | 676.41 | 345.38 | 204.26 | 490.67 |
| Cash and bank deposits | 1 650.33 | 1 798.85 | 2 766.14 | 3 029.31 | 3 791.14 |
| Cash and cash equivalents | 1 650.33 | 1 798.85 | 2 766.14 | 3 029.31 | 3 791.14 |
| Balance sheet total (assets) | 2 128.01 | 2 598.68 | 3 180.62 | 3 526.48 | 4 600.84 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 98.60 | 98.60 | |||
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | 67.50 |
| Other reserves | 98.60 | 98.60 | 98.60 | ||
| Retained earnings | 1 029.01 | 1 234.07 | 1 607.88 | 2 049.31 | 2 529.69 |
| Profit of the financial year | 262.26 | 432.72 | 502.42 | 547.88 | 751.14 |
| Shareholders equity total | 1 571.37 | 1 947.59 | 2 392.81 | 2 881.79 | 3 571.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 155.92 | 234.75 | 166.15 | 6.59 | 262.36 |
| Current owed to participating | 316.65 | 407.45 | |||
| Short-term deferred tax liabilities | 54.73 | 99.27 | 122.20 | 121.94 | 156.43 |
| Other non-interest bearing current liabilities | 345.98 | 317.07 | 499.46 | 199.52 | 202.67 |
| Current liabilities total | 556.63 | 651.09 | 787.81 | 644.70 | 1 028.91 |
| Balance sheet total (liabilities) | 2 128.01 | 2 598.68 | 3 180.62 | 3 526.48 | 4 600.84 |
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.