Ringsted Kloak og Anlæg ApS
CVR number: 41050179
Odinsvej 7, 4100 Ringsted
lars@larsprintz.dk
tel: 57848830
www.ringstedkloakoganlaeg.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 706.79 | 3 056.67 | 4 119.63 | 5 759.46 |
| Employee benefit expenses | - 320.59 | -2 061.30 | -3 390.97 | -3 558.86 |
| Total depreciation | -58.33 | - 118.46 | - 134.67 | - 144.10 |
| EBIT | 327.87 | 876.91 | 593.98 | 2 056.50 |
| Other financial income | 73.30 | |||
| Other financial expenses | -12.82 | -28.08 | -29.82 | -48.72 |
| Pre-tax profit | 315.05 | 848.83 | 564.16 | 2 081.08 |
| Income taxes | -69.31 | - 164.90 | - 123.30 | - 459.42 |
| Net earnings | 245.74 | 683.92 | 440.87 | 1 621.67 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 401.67 | 471.28 | 396.50 | 277.40 |
| Tangible assets total | 401.67 | 471.28 | 396.50 | 277.40 |
| Other receivables | 0.00 | 78.51 | 78.51 | |
| Investments total | 0.00 | 78.51 | 78.51 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 3.13 | 1 533.06 | 1 173.10 | 2 190.82 |
| Current amounts owed by group member comp. | 19.13 | 1 637.83 | ||
| Prepayments and accrued income | 46.68 | |||
| Current other receivables | 91.26 | 722.62 | 225.04 | 24.29 |
| Current deferred tax assets | 19.13 | 72.12 | ||
| Short term receivables total | 160.19 | 2 274.81 | 1 470.26 | 3 852.94 |
| Cash and bank deposits | 1 216.97 | 803.86 | 2 129.23 | 1 714.63 |
| Cash and cash equivalents | 1 216.97 | 803.86 | 2 129.23 | 1 714.63 |
| Balance sheet total (assets) | 1 778.82 | 3 549.95 | 4 074.49 | 5 923.47 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 500.00 | |||
| Retained earnings | 245.74 | 929.67 | - 129.47 | |
| Profit of the financial year | 245.74 | 683.92 | 440.87 | 1 621.67 |
| Shareholders equity total | 285.74 | 969.67 | 1 410.53 | 3 032.20 |
| Provisions | 138.44 | 224.23 | 419.65 | 249.57 |
| Non-current accruals and deferred income | 195.93 | 50.55 | 415.99 | 97.13 |
| Non-current liabilities total | 195.93 | 50.55 | 415.99 | 97.13 |
| Current trade creditors | 367.02 | 1 229.81 | 810.32 | 1 107.93 |
| Current owed to group member | 565.69 | 593.84 | 83.80 | |
| Short-term deferred tax liabilities | 79.10 | 729.50 | ||
| Other non-interest bearing current liabilities | 415.75 | 453.29 | 1 350.18 | 804.27 |
| Accruals and deferred income | 6.18 | |||
| Current liabilities total | 1 354.64 | 2 356.05 | 2 244.30 | 2 641.70 |
| Balance sheet total (liabilities) | 1 974.75 | 3 600.50 | 4 490.48 | 6 020.60 |
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.