AR TEKNIK ApS
CVR number: 28117329
Nupark 51, Måbjerg 7500 Holstebro
ar-teknik@ar-teknik.dk
tel: 96127665
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 789.41 | 1 066.87 | 177.17 | 3.22 | -1.50 |
| Employee benefit expenses | -1 344.24 | -1 189.54 | |||
| Other operating expenses | - 175.66 | ||||
| Total depreciation | -48.76 | -59.42 | |||
| EBIT | 396.41 | - 357.75 | 177.17 | 3.22 | -1.50 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -11.18 | -11.14 | -0.06 | -0.03 | 0.00 |
| Pre-tax profit | 385.26 | - 368.88 | 177.11 | 3.19 | -1.50 |
| Income taxes | -95.68 | 74.02 | -38.96 | -0.70 | -8.26 |
| Net earnings | 289.58 | - 294.87 | 138.14 | 2.48 | -9.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 189.39 | ||||
| Tangible assets total | 189.39 | ||||
| Other receivables | 22.85 | ||||
| Investments total | 22.85 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 551.12 | ||||
| Current amounts owed by group member comp. | 415.24 | ||||
| Prepayments and accrued income | 75.16 | 5.23 | |||
| Current other receivables | 10.00 | 10.00 | |||
| Current deferred tax assets | 47.93 | 8.97 | 8.26 | ||
| Short term receivables total | 1 051.52 | 63.16 | 8.97 | 8.26 | |
| Cash and bank deposits | 116.56 | 158.10 | 0.57 | 6.43 | 5.72 |
| Cash and cash equivalents | 116.56 | 158.10 | 0.57 | 6.43 | 5.72 |
| Balance sheet total (assets) | 1 380.32 | 221.26 | 9.54 | 14.69 | 5.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 394.95 | ||||
| Retained earnings | - 289.58 | - 294.87 | - 156.73 | - 154.25 | |
| Profit of the financial year | 289.58 | - 294.87 | 138.14 | 2.48 | -9.76 |
| Shareholders equity total | 519.95 | - 169.87 | -31.73 | -29.25 | -39.01 |
| Provisions | 26.08 | ||||
| Non-current loans from credit institutions | 40.37 | ||||
| Non-current liabilities total | 40.37 | ||||
| Current loans from credit institutions | 44.00 | ||||
| Current trade creditors | 191.86 | 106.26 | 35.02 | 35.02 | 35.02 |
| Current owed to group member | 108.26 | 3.57 | 4.35 | ||
| Short-term deferred tax liabilities | 14.19 | ||||
| Other non-interest bearing current liabilities | 543.86 | 176.61 | 6.24 | 5.35 | 5.35 |
| Current liabilities total | 793.92 | 391.13 | 41.26 | 43.94 | 44.72 |
| Balance sheet total (liabilities) | 1 380.32 | 221.26 | 9.54 | 14.69 | 5.72 |
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.