KJÆRHOLM ApS
CVR number: 27279406
Meilgaardvej 20, 8585 Glesborg
brianjuuljensen@gmail.com
tel: 22120222
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 270.98 | - 194.89 | |||
| Gross profit | 598.17 | 769.59 | |||
| Employee benefit expenses | - 585.08 | - 567.86 | - 749.34 | - 905.56 | - 607.97 |
| Total depreciation | -32.07 | -65.49 | - 130.11 | -72.64 | - 150.72 |
| EBIT | -18.98 | 136.24 | 149.97 | 177.49 | 177.53 |
| Other financial expenses | -10.39 | -7.19 | -6.18 | -1.08 | -1.50 |
| Pre-tax profit | -29.37 | 129.06 | 143.79 | 176.41 | 176.03 |
| Income taxes | 9.63 | -26.17 | -35.61 | -35.34 | -61.11 |
| Net earnings | -19.75 | 102.89 | 108.17 | 141.07 | 114.92 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 16.17 | 12.34 | 8.51 | 4.68 | |
| Intangible assets total | 16.17 | 12.34 | 8.51 | 4.68 | |
| Machinery and equipment | 297.02 | 386.44 | 377.54 | 308.73 | 502.48 |
| Tangible assets total | 297.02 | 386.44 | 377.54 | 308.73 | 502.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 48.37 | 54.84 | 61.95 | 70.13 | 104.39 |
| Current other receivables | 0.52 | 2.79 | |||
| Current deferred tax assets | 14.36 | ||||
| Short term receivables total | 62.73 | 54.84 | 62.47 | 70.13 | 107.18 |
| Cash and bank deposits | 26.54 | 64.72 | 124.10 | 262.74 | 151.65 |
| Cash and cash equivalents | 26.54 | 64.72 | 124.10 | 262.74 | 151.65 |
| Balance sheet total (assets) | 402.45 | 518.34 | 572.62 | 646.27 | 761.30 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 82.19 | 114.40 | 117.80 | ||
| Retained earnings | 4.80 | -17.36 | 3.34 | -2.89 | 20.39 |
| Profit of the financial year | -19.75 | 102.89 | 108.17 | 141.07 | 114.92 |
| Shareholders equity total | 110.05 | 210.53 | 318.70 | 377.58 | 378.11 |
| Provisions | 8.33 | 10.47 | 10.47 | 31.90 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 155.55 | 90.17 | |||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Short-term deferred tax liabilities | 5.72 | 39.20 | 68.81 | 67.15 | |
| Other non-interest bearing current liabilities | 121.85 | 188.58 | 189.25 | 174.41 | 269.14 |
| Current liabilities total | 292.40 | 299.48 | 243.45 | 258.22 | 351.29 |
| Balance sheet total (liabilities) | 402.45 | 518.34 | 572.62 | 646.27 | 761.30 |
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.