K.EVERS ApS
CVR number: 28963858
Gundsølillevej 5, Ågerup 4000 Roskilde
tel: 46787666
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 408.00 | 905.00 | 1 461.07 | 294.68 | 302.58 |
| Other operating expenses | - 243.00 | -70.95 | -29.31 | ||
| Total depreciation | - 584.00 | - 359.00 | - 357.21 | - 333.26 | - 320.75 |
| EBIT | 824.00 | 303.00 | 1 032.91 | -67.89 | -18.17 |
| Other financial income | 397.00 | 368.00 | 916.13 | 556.79 | 874.87 |
| Other financial expenses | -34.00 | - 134.00 | -36.04 | -1 582.51 | -33.98 |
| Net income from associates (fin.) | 693.00 | 322.00 | - 673.73 | 248.92 | 916.84 |
| Pre-tax profit | 1 880.00 | 859.00 | 1 239.27 | - 844.70 | 1 739.56 |
| Income taxes | - 172.00 | - 223.00 | - 421.84 | 242.39 | - 180.10 |
| Net earnings | 1 708.00 | 636.00 | 817.42 | - 602.31 | 1 559.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 529.00 | 155.00 | 2 043.18 | 2 012.80 | |
| Machinery and equipment | 446.00 | 1 326.00 | 1 221.51 | 912.49 | 591.74 |
| Tangible assets total | 1 975.00 | 1 481.00 | 3 264.69 | 2 925.29 | 591.74 |
| Holdings in group member companies | 1 063.00 | 1 385.00 | 411.28 | 660.21 | 1 577.04 |
| Other receivables | 215.28 | ||||
| Investments total | 1 063.00 | 1 385.00 | 626.56 | 660.21 | 1 577.04 |
| Non-curr. owed by group member comp. | 1 547.13 | 1 713.29 | 2 620.12 | ||
| Long term receivables total | 1 547.13 | 1 713.29 | 2 620.12 | ||
| Finished products/goods | 4 274.45 | ||||
| Inventories total | 4 274.45 | ||||
| Current trade debtors | 67.00 | 3.00 | |||
| Current amounts owed by group member comp. | 1 162.00 | 824.00 | |||
| Prepayments and accrued income | 100.30 | 89.85 | |||
| Current other receivables | 3 760.00 | 5.00 | |||
| Current deferred tax assets | 35.00 | 266.00 | 248.36 | 382.93 | 296.63 |
| Short term receivables total | 1 264.00 | 1 093.00 | 4 008.36 | 483.24 | 391.48 |
| Other current investments | 4 662.00 | 4 894.00 | 4 860.82 | 2 018.72 | 4 723.75 |
| Cash and bank deposits | 4 713.00 | 4 596.00 | 579.40 | 5 499.65 | 951.49 |
| Cash and cash equivalents | 9 375.00 | 9 490.00 | 5 440.22 | 7 518.37 | 5 675.24 |
| Balance sheet total (assets) | 13 677.00 | 13 449.00 | 14 886.97 | 13 300.39 | 15 130.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Other reserves | 245.00 | 960.00 | 286.28 | 535.21 | 1 452.04 |
| Retained earnings | 10 651.00 | 11 419.00 | 12 614.77 | 13 065.48 | 11 424.33 |
| Profit of the financial year | 1 708.00 | 636.00 | 817.42 | - 602.31 | 1 559.46 |
| Shareholders equity total | 12 729.00 | 13 253.00 | 13 957.88 | 13 241.17 | 14 682.83 |
| Provisions | 55.00 | 123.00 | 172.47 | 13.77 | 110.88 |
| Non-current other liabilities | 840.00 | ||||
| Non-current liabilities total | 840.00 | ||||
| Current trade creditors | 15.00 | 24.00 | 525.00 | 26.56 | 25.00 |
| Current owed to participating | 0.05 | ||||
| Short-term deferred tax liabilities | 170.87 | 253.96 | |||
| Other non-interest bearing current liabilities | 38.00 | 49.00 | 60.74 | 18.88 | 57.35 |
| Current liabilities total | 53.00 | 73.00 | 756.61 | 45.45 | 336.36 |
| Balance sheet total (liabilities) | 13 677.00 | 13 449.00 | 14 886.97 | 13 300.39 | 15 130.07 |
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.