Kann's Gulvservice ApS
CVR number: 39679736
Fuglebakken 30 B, Randers By 8900 Randers C
klaus-kann@mail.tele.dk
tel: 40360368
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 666.88 | 587.00 | 865.16 | 505.41 | 1 083.50 |
| Employee benefit expenses | - 646.66 | - 318.99 | - 507.64 | - 540.10 | - 951.81 |
| Other operating expenses | -95.00 | -0.80 | |||
| Total depreciation | -41.70 | -45.06 | -25.58 | -44.53 | -61.24 |
| EBIT | - 116.49 | 222.95 | 331.14 | -79.22 | 70.45 |
| Other financial income | 1.58 | ||||
| Other financial expenses | -45.84 | -7.00 | -3.34 | -3.92 | -5.27 |
| Pre-tax profit | - 162.32 | 215.95 | 329.38 | -83.14 | 65.18 |
| Income taxes | 35.11 | -48.18 | -73.03 | 17.78 | -15.29 |
| Net earnings | - 127.21 | 167.77 | 256.36 | -65.36 | 49.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 72.00 | 63.00 | 54.00 | 45.00 | 36.00 |
| Intangible assets total | 72.00 | 63.00 | 54.00 | 45.00 | 36.00 |
| Machinery and equipment | 40.00 | 43.87 | 32.73 | 21.60 | 8.60 |
| Tangible assets total | 40.00 | 43.87 | 32.73 | 21.60 | 8.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 227.77 | 39.14 | 95.09 | 116.45 | 325.85 |
| Prepayments and accrued income | 1.64 | 2.10 | 18.01 | 34.45 | 4.16 |
| Current other receivables | 37.89 | 3.49 | |||
| Current deferred tax assets | 52.65 | 4.47 | 2.84 | ||
| Short term receivables total | 282.06 | 45.71 | 150.99 | 157.24 | 330.01 |
| Cash and bank deposits | 53.41 | 170.45 | 52.83 | 39.34 | |
| Cash and cash equivalents | 53.41 | 170.45 | 52.83 | 39.34 | |
| Balance sheet total (assets) | 394.06 | 205.98 | 408.18 | 276.67 | 413.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 92.24 | 92.24 | 92.24 | ||
| Shares repurchased | 57.20 | ||||
| Retained earnings | - 170.58 | - 297.79 | - 187.21 | 161.38 | 96.03 |
| Profit of the financial year | - 127.21 | 167.77 | 256.36 | -65.36 | 49.89 |
| Shareholders equity total | - 155.55 | 12.23 | 268.58 | 146.03 | 195.92 |
| Provisions | 14.94 | 9.81 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 134.08 | ||||
| Current trade creditors | 91.11 | 75.45 | 24.01 | 32.97 | 36.49 |
| Current owed to participating | 253.90 | 86.04 | 0.01 | ||
| Short-term deferred tax liabilities | 53.61 | 15.44 | 10.08 | ||
| Other non-interest bearing current liabilities | 70.51 | 32.25 | 47.02 | 82.23 | 161.64 |
| Current liabilities total | 549.60 | 193.75 | 124.65 | 130.64 | 208.22 |
| Balance sheet total (liabilities) | 394.06 | 205.98 | 408.18 | 276.67 | 413.95 |
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.