Brdr. Kærsholm ApS
CVR number: 41075961
Krukholmvej 33, 4900 Nakskov
info@kaersholm.dk
www.brdr-kaersholm.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 24.65 | 44.59 | 82.79 | 1.02 |
| Other operating expenses | -2.00 | -65.76 | -84.24 | |
| Total depreciation | -3.00 | |||
| EBIT | 21.65 | 42.59 | 17.03 | -83.22 |
| Other financial income | 0.13 | |||
| Other financial expenses | -1.68 | -1.38 | -0.45 | -0.05 |
| Pre-tax profit | 19.98 | 41.21 | 16.58 | -83.15 |
| Income taxes | -4.93 | -9.15 | -5.28 | 17.03 |
| Net earnings | 15.05 | 32.06 | 11.30 | -66.12 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 17.00 | |||
| Tangible assets total | 17.00 | |||
| Other receivables | 3.60 | 3.60 | ||
| Investments total | 3.60 | 3.60 | ||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 3.38 | 3.45 | ||
| Current other receivables | 5.87 | 107.49 | 6.05 | |
| Current deferred tax assets | 19.03 | |||
| Short term receivables total | 9.25 | 110.93 | 25.08 | |
| Cash and bank deposits | 58.73 | 120.38 | 14.44 | 22.29 |
| Cash and cash equivalents | 58.73 | 120.38 | 14.44 | 22.29 |
| Balance sheet total (assets) | 79.33 | 133.23 | 125.37 | 47.36 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 15.05 | 47.11 | 58.40 | |
| Profit of the financial year | 15.05 | 32.06 | 11.30 | -66.12 |
| Shareholders equity total | 55.05 | 87.11 | 98.40 | 32.29 |
| Provisions | 0.44 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 10.92 | |||
| Current owed to participating | 8.94 | 8.94 | 12.05 | 11.36 |
| Short-term deferred tax liabilities | 4.68 | 10.00 | 2.78 | |
| Other non-interest bearing current liabilities | 10.21 | 27.18 | 1.21 | 3.72 |
| Current liabilities total | 23.84 | 46.12 | 26.96 | 15.08 |
| Balance sheet total (liabilities) | 79.33 | 133.23 | 125.37 | 47.36 |
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.