Clemme´s Multiservice ApS
CVR number: 40232095
Straussvej 21, 2450 København SV
info@clemmesmultiservice.dk
tel: 24621255
www.clemmesmultiservice.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 313.98 | 562.90 | 550.63 | 842.77 | 727.47 |
| Employee benefit expenses | - 141.83 | - 446.08 | - 401.25 | - 451.12 | - 477.48 |
| Total depreciation | -22.63 | -25.43 | -25.43 | -2.79 | |
| EBIT | 172.15 | 94.20 | 123.95 | 366.22 | 247.19 |
| Other financial income | 0.80 | 0.68 | |||
| Other financial expenses | -0.72 | -2.74 | -2.25 | ||
| Pre-tax profit | 171.43 | 94.20 | 122.02 | 363.97 | 247.87 |
| Income taxes | -38.17 | -21.17 | -27.19 | -80.76 | -56.09 |
| Net earnings | 133.26 | 73.02 | 94.83 | 283.21 | 191.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 53.64 | 28.22 | 2.79 | ||
| Tangible assets total | 53.64 | 28.22 | 2.79 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 52.71 | 314.32 | 41.69 | 96.08 | 103.07 |
| Current other receivables | 0.00 | ||||
| Current deferred tax assets | 0.78 | 3.23 | 6.46 | 5.31 | |
| Short term receivables total | 52.72 | 315.11 | 44.92 | 102.55 | 108.38 |
| Cash and bank deposits | 302.60 | 124.48 | 425.35 | 717.74 | 754.09 |
| Cash and cash equivalents | 302.60 | 124.48 | 425.35 | 717.74 | 754.09 |
| Balance sheet total (assets) | 355.31 | 493.23 | 498.49 | 823.08 | 862.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 70.00 | 90.00 | 117.80 | 122.00 |
| Retained earnings | - 128.00 | -64.74 | -81.72 | - 104.69 | 56.52 |
| Profit of the financial year | 133.26 | 73.02 | 94.83 | 283.21 | 191.78 |
| Shareholders equity total | 145.26 | 118.28 | 143.11 | 336.32 | 410.31 |
| Provisions | 0.00 | 0.00 | 0.00 | ||
| Non-current liabilities total | |||||
| Advances received | 8.13 | ||||
| Current trade creditors | 7.07 | 0.58 | 0.52 | 3.20 | 18.53 |
| Current owed to participating | 105.04 | 179.55 | 230.65 | 239.22 | 241.20 |
| Short-term deferred tax liabilities | 38.17 | 21.96 | 11.63 | 70.00 | 40.93 |
| Other non-interest bearing current liabilities | 51.65 | 172.86 | 112.59 | 174.34 | 151.50 |
| Current liabilities total | 210.06 | 374.95 | 355.39 | 486.76 | 452.17 |
| Balance sheet total (liabilities) | 355.31 | 493.23 | 498.49 | 823.08 | 862.48 |
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.