Ællekær ApS — Credit Rating and Financial Key Figures
CVR number: 39695405
Haastrup Bjergvej 5, 5600 Faaborg
corbelbos@gmail.com
tel: 30364635
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 809.48 | 467.89 | 467.89 | 522.99 | 1 117.56 |
| External services | - 302.77 | -60.73 | -60.73 | - 272.72 | - 944.50 |
| Gross profit | 506.71 | 407.16 | 407.16 | 250.27 | 173.06 |
| Wages and salaries | - 346.69 | - 232.34 | - 232.34 | - 124.39 | -87.28 |
| Social security expenses | -63.15 | -63.15 | -2.35 | -6.42 | |
| Total depreciation | -7.38 | -7.38 | -7.47 | -19.03 | |
| EBIT | 160.01 | 104.29 | 104.29 | 116.06 | 60.32 |
| Other financial expenses | -0.17 | -1.55 | -1.55 | -2.04 | -2.31 |
| Pre-tax profit | 159.84 | 102.74 | 102.74 | 114.02 | 58.01 |
| Income taxes | -28.04 | -16.42 | |||
| Net earnings | 159.84 | 102.74 | 102.74 | 85.99 | 41.59 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.52 | 29.52 | 45.29 | 70.56 | |
| Tangible assets total | 29.52 | 29.52 | 45.29 | 70.56 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 118.22 | 115.84 | 115.84 | 329.68 | 1 133.08 |
| Current other receivables | 60.58 | ||||
| Short term receivables total | 118.22 | 115.84 | 115.84 | 329.68 | 1 193.66 |
| Cash and bank deposits | 102.01 | 253.04 | 253.04 | 139.70 | 212.60 |
| Cash and cash equivalents | 102.01 | 253.04 | 253.04 | 139.70 | 212.60 |
| Balance sheet total (assets) | 220.24 | 398.40 | 398.40 | 514.67 | 1 476.83 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | ||
| Other reserves | 159.84 | ||||
| Retained earnings | 119.84 | 143.59 | 229.58 | ||
| Profit of the financial year | 159.84 | 102.74 | 102.74 | 85.99 | 41.59 |
| Shareholders equity total | 159.84 | 262.58 | 262.58 | 269.58 | 311.17 |
| Provisions | 1.26 | 1.68 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 100.00 | 1 147.98 | |||
| Short-term deferred tax liabilities | 51.41 | 15.99 | |||
| Other non-interest bearing current liabilities | 60.39 | 135.82 | 135.82 | 92.42 | |
| Current liabilities total | 60.39 | 135.82 | 135.82 | 243.83 | 1 163.97 |
| Balance sheet total (liabilities) | 220.24 | 398.40 | 398.40 | 514.67 | 1 476.83 |
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.