PELØKKE ApS
CVR number: 36026804
Rantzausmindevej 232, 5700 Svendborg
gkfamkjaersgaard@gmail.com
tel: 21697935
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 30.52 | 31.05 | 34.99 | 35.84 | 29.58 |
| Total depreciation | -15.04 | -15.04 | -15.04 | -15.54 | -16.04 |
| EBIT | 15.48 | 16.01 | 19.95 | 20.30 | 13.54 |
| Other financial expenses | -13.78 | -13.93 | -15.07 | -15.48 | -12.45 |
| Pre-tax profit | 1.70 | 2.07 | 4.88 | 4.83 | 1.09 |
| Income taxes | -0.37 | -0.46 | -1.07 | -1.06 | -0.24 |
| Net earnings | 1.32 | 1.61 | 3.81 | 3.76 | 0.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 686.85 | 671.81 | 656.77 | 691.23 | 675.19 |
| Tangible assets total | 686.85 | 671.81 | 656.77 | 691.23 | 675.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.56 | 9.28 | 46.72 | 22.47 | 6.56 |
| Prepayments and accrued income | 1.85 | 1.86 | 1.88 | 1.93 | 2.07 |
| Current deferred tax assets | 2.55 | 2.46 | 1.84 | 7.44 | 2.68 |
| Short term receivables total | 16.96 | 13.61 | 50.45 | 31.84 | 11.31 |
| Cash and bank deposits | 111.92 | 171.78 | 149.47 | 122.83 | 117.90 |
| Cash and cash equivalents | 111.92 | 171.78 | 149.47 | 122.83 | 117.90 |
| Balance sheet total (assets) | 815.73 | 857.19 | 856.68 | 845.90 | 804.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | -26.35 | -25.03 | -23.41 | -19.61 | -15.84 |
| Profit of the financial year | 1.32 | 1.61 | 3.81 | 3.76 | 0.85 |
| Shareholders equity total | 34.97 | 36.59 | 40.39 | 44.16 | 45.01 |
| Provisions | 26.22 | 29.14 | 32.06 | 40.56 | 43.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.84 | 33.09 | 6.83 | 15.28 | 7.33 |
| Current owed to group member | 699.31 | 710.70 | 722.45 | 710.06 | 665.07 |
| Other non-interest bearing current liabilities | 48.39 | 47.68 | 54.94 | 35.84 | 43.51 |
| Current liabilities total | 754.54 | 791.47 | 784.23 | 761.18 | 715.91 |
| Balance sheet total (liabilities) | 815.73 | 857.19 | 856.68 | 845.90 | 804.40 |
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.