Skælskør Smede- og Maskinservice ApS
CVR number: 40944419
Tårsgårdsvej 55, Sønder Bjerge 4261 Dalmose
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 89.00 | 580.00 | 89.96 | |
| Costs of management | -20.00 | -23.00 | -60.00 | -60.18 |
| EBIT | -20.00 | 66.00 | 520.00 | 29.78 |
| Other financial income | 0.44 | |||
| Other financial expenses | -3.00 | -4.00 | -5.00 | -9.81 |
| Pre-tax profit | -23.00 | 62.00 | 515.00 | 20.41 |
| Income taxes | 3.00 | -15.00 | - 113.00 | -6.02 |
| Net earnings | -20.00 | 47.00 | 402.00 | 14.39 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 20.00 | 15.00 | 10.00 | |
| Tangible assets total | 20.00 | 15.00 | 10.00 | |
| Investments total | ||||
| Deferred tax assets | 3.00 | |||
| Long term receivables total | 3.00 | |||
| Inventories total | ||||
| Current trade debtors | 293.00 | 253.25 | ||
| Current other receivables | 1.00 | 146.00 | 60.22 | |
| Current deferred tax assets | 0.12 | |||
| Short term receivables total | 1.00 | 439.00 | 313.60 | |
| Cash and bank deposits | 138.00 | 78.00 | 352.00 | 344.04 |
| Cash and cash equivalents | 138.00 | 78.00 | 352.00 | 344.04 |
| Balance sheet total (assets) | 142.00 | 98.00 | 806.00 | 667.63 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -20.00 | 28.00 | 430.66 | |
| Profit of the financial year | -20.00 | 47.00 | 402.00 | 14.39 |
| Shareholders equity total | 20.00 | 67.00 | 470.00 | 485.05 |
| Non-current liabilities total | ||||
| Current trade creditors | 7.00 | 7.00 | 133.00 | 142.46 |
| Current owed to participating | 115.00 | 5.00 | 5.00 | 4.93 |
| Short-term deferred tax liabilities | 12.00 | 113.00 | 4.14 | |
| Other non-interest bearing current liabilities | 7.00 | 85.00 | 31.06 | |
| Current liabilities total | 122.00 | 31.00 | 336.00 | 182.58 |
| Balance sheet total (liabilities) | 142.00 | 98.00 | 806.00 | 667.63 |
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.