KSA-Gran ApS
CVR number: 37034630
Høgildvej 37, Høgild 7470 Karup J
olebente@fiberpost.dk
tel: 22622392
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 50.15 | 46.37 | 79.10 | 128.58 | 102.92 |
| Employee benefit expenses | -31.43 | -44.46 | -41.22 | -2.39 | -27.70 |
| EBIT | 18.72 | 1.91 | 37.88 | 126.19 | 75.22 |
| Other financial expenses | -0.09 | -0.00 | -0.39 | -0.62 | -0.29 |
| Pre-tax profit | 18.63 | 1.91 | 37.49 | 125.57 | 74.92 |
| Income taxes | -4.27 | -0.38 | -9.53 | -27.64 | -16.76 |
| Net earnings | 14.36 | 1.53 | 27.97 | 97.93 | 58.16 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 50.00 | 50.00 | 39.00 | 38.50 | 39.00 |
| Inventories total | 50.00 | 50.00 | 39.00 | 38.50 | 39.00 |
| Current trade debtors | 0.00 | 0.00 | |||
| Current other receivables | 9.51 | 0.99 | 4.27 | 158.55 | 11.58 |
| Short term receivables total | 9.51 | 0.99 | 4.27 | 158.55 | 11.58 |
| Cash and bank deposits | 92.93 | 78.04 | 113.73 | 7.88 | 128.93 |
| Cash and cash equivalents | 92.93 | 78.04 | 113.73 | 7.88 | 128.93 |
| Balance sheet total (assets) | 152.44 | 129.03 | 157.00 | 204.93 | 179.51 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 18.45 | 50.00 | 100.00 | 100.00 | |
| Retained earnings | 55.64 | 70.00 | 21.53 | -50.51 | -52.57 |
| Profit of the financial year | 14.36 | 1.53 | 27.97 | 97.93 | 58.16 |
| Shareholders equity total | 138.45 | 121.53 | 149.49 | 197.43 | 155.59 |
| Non-current other liabilities | 15.79 | ||||
| Non-current liabilities total | 15.79 | ||||
| Current trade creditors | 9.78 | 7.50 | 7.50 | 7.50 | 7.50 |
| Other non-interest bearing current liabilities | 4.21 | 0.63 | |||
| Current liabilities total | 13.99 | 7.50 | 7.50 | 7.50 | 8.13 |
| Balance sheet total (liabilities) | 152.44 | 129.03 | 157.00 | 204.93 | 179.51 |
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.