STEENSEN VARMING ApS
CVR number: 34488835
Frederiksholms Kanal 30, 1220 København K
info@steensenvarming.com
tel: 50991010
www.steensenvarming.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 834.00 | 2 752.00 | 2 692.00 | 2 645.00 | 3 480.09 |
| Employee benefit expenses | -3 722.00 | -2 607.00 | -2 097.00 | -2 581.00 | -2 791.62 |
| Total depreciation | -54.00 | -19.00 | -17.00 | -11.00 | -16.48 |
| EBIT | 58.00 | 126.00 | 578.00 | 53.00 | 672.00 |
| Other financial expenses | -30.00 | -26.00 | -1.00 | -1.08 | |
| Pre-tax profit | 28.00 | 100.00 | 578.00 | 52.00 | 670.92 |
| Income taxes | -7.00 | -21.00 | - 128.00 | -12.00 | - 147.83 |
| Net earnings | 21.00 | 79.00 | 450.00 | 40.00 | 523.09 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 61.00 | 41.00 | 25.00 | 45.00 | 190.47 |
| Tangible assets total | 61.00 | 41.00 | 25.00 | 45.00 | 190.47 |
| Investments total | |||||
| Non-current other receivables | 133.00 | 170.00 | 151.00 | 151.00 | 141.44 |
| Long term receivables total | 133.00 | 170.00 | 151.00 | 151.00 | 141.44 |
| Inventories total | |||||
| Current trade debtors | 429.00 | 453.00 | 124.00 | 97.00 | |
| Current amounts owed by group member comp. | 95.00 | 125.00 | 772.01 | ||
| Current other receivables | 11.00 | 39.00 | 27.00 | 147.00 | 150.00 |
| Current deferred tax assets | 263.00 | 242.00 | 114.00 | 114.00 | |
| Short term receivables total | 703.00 | 734.00 | 360.00 | 483.00 | 922.02 |
| Cash and bank deposits | 192.00 | 29.00 | 144.00 | 218.00 | 81.49 |
| Cash and cash equivalents | 192.00 | 29.00 | 144.00 | 218.00 | 81.49 |
| Balance sheet total (assets) | 1 089.00 | 974.00 | 680.00 | 897.00 | 1 335.42 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 960.00 | - 939.00 | - 860.00 | - 409.00 | - 369.06 |
| Profit of the financial year | 21.00 | 79.00 | 450.00 | 40.00 | 523.09 |
| Shareholders equity total | - 859.00 | - 780.00 | - 330.00 | - 289.00 | 234.03 |
| Provisions | 473.00 | 0.60 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.00 | ||||
| Advances received | 99.88 | ||||
| Current trade creditors | 296.00 | 259.00 | 25.00 | 31.00 | 48.88 |
| Current owed to group member | 981.00 | 679.00 | 314.00 | 265.00 | 472.23 |
| Short-term deferred tax liabilities | 11.00 | 44.76 | |||
| Other non-interest bearing current liabilities | 671.00 | 812.00 | 671.00 | 406.00 | 435.04 |
| Current liabilities total | 1 948.00 | 1 754.00 | 1 010.00 | 713.00 | 1 100.79 |
| Balance sheet total (liabilities) | 1 089.00 | 974.00 | 680.00 | 897.00 | 1 335.42 |
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.