KLIPPESTUDIE ApS
CVR number: 18406470
Kristiansgårdsvej 2, 8330 Beder
klippestudie@klippestudie.dk
tel: 86937675
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 595.02 | 1 201.58 | 1 252.56 | 1 269.84 | 1 523.06 |
| Employee benefit expenses | -1 261.30 | -1 015.13 | - 970.97 | -1 096.56 | -1 102.84 |
| Total depreciation | -26.00 | -23.35 | -22.10 | -24.47 | -32.76 |
| EBIT | 307.72 | 163.10 | 259.49 | 148.81 | 387.47 |
| Other financial income | 8.09 | 5.38 | 5.33 | 1.36 | 2.60 |
| Other financial expenses | -16.00 | -12.63 | -13.03 | -13.84 | -4.65 |
| Pre-tax profit | 299.81 | 155.85 | 251.79 | 136.33 | 385.41 |
| Income taxes | -68.56 | -37.29 | -55.99 | -32.14 | -88.03 |
| Net earnings | 231.25 | 118.56 | 195.81 | 104.19 | 297.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 320.04 | 3 303.04 | 3 286.03 | 3 269.03 | 3 252.03 |
| Machinery and equipment | 4.50 | 23.66 | 18.56 | 64.36 | 48.60 |
| Tangible assets total | 3 324.54 | 3 326.69 | 3 304.59 | 3 333.39 | 3 300.63 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 288.35 | 236.30 | 260.41 | 280.02 | 298.56 |
| Inventories total | 288.35 | 236.30 | 260.41 | 280.02 | 298.56 |
| Current trade debtors | 24.26 | 32.72 | 49.62 | 44.02 | 50.35 |
| Prepayments and accrued income | 9.33 | 9.52 | 9.73 | 3.11 | |
| Current other receivables | 112.35 | 200.00 | 331.48 | 113.26 | 203.28 |
| Current deferred tax assets | 11.95 | 4.38 | |||
| Short term receivables total | 145.94 | 254.20 | 390.83 | 164.77 | 253.63 |
| Other current investments | 8.57 | 9.98 | 8.47 | 5.59 | 6.30 |
| Cash and bank deposits | 171.94 | 191.59 | 201.50 | 112.14 | 239.58 |
| Cash and cash equivalents | 180.51 | 201.57 | 209.97 | 117.72 | 245.89 |
| Balance sheet total (assets) | 3 939.33 | 4 018.76 | 4 165.79 | 3 895.90 | 4 098.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 250.00 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 2 056.30 | 2 231.05 | 2 292.41 | 2 429.31 | 2 472.51 |
| Profit of the financial year | 231.25 | 118.56 | 195.81 | 104.19 | 297.38 |
| Shareholders equity total | 2 737.55 | 2 606.11 | 2 745.41 | 2 792.41 | 3 030.89 |
| Provisions | 107.80 | 119.04 | 129.73 | 142.22 | 151.72 |
| Non-current loans from credit institutions | 732.39 | 663.93 | 596.80 | 531.26 | 468.00 |
| Non-current liabilities total | 732.39 | 663.93 | 596.80 | 531.26 | 468.00 |
| Current loans from credit institutions | 63.58 | 66.61 | 67.81 | 67.62 | 65.34 |
| Current trade creditors | 36.24 | 19.90 | 38.42 | 28.10 | 48.26 |
| Short-term deferred tax liabilities | 10.76 | 14.13 | 58.52 | ||
| Other non-interest bearing current liabilities | 251.00 | 543.17 | 573.49 | 334.29 | 275.98 |
| Current liabilities total | 361.59 | 629.69 | 693.85 | 430.01 | 448.10 |
| Balance sheet total (liabilities) | 3 939.33 | 4 018.76 | 4 165.79 | 3 895.90 | 4 098.71 |
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.