Køge Truckstop ApS
CVR number: 36974486
Foldagervej 10, 4623 Lille Skensved
info@kogetruckstop.dk
tel: 31787631
https://www.kogetruckstop.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 050.25 | 3 299.03 | 4 301.18 | 7 467.11 | 11 728.54 |
| Employee benefit expenses | -2 913.41 | -2 958.19 | -3 428.89 | -4 705.01 | -6 765.88 |
| Other operating expenses | -19.00 | ||||
| Total depreciation | -79.47 | -77.21 | -69.98 | - 239.42 | - 276.56 |
| EBIT | 57.37 | 263.63 | 802.30 | 2 522.68 | 4 667.09 |
| Other financial income | 1.59 | 9.24 | 3.93 | 0.50 | 0.70 |
| Other financial expenses | -35.77 | -48.93 | - 106.08 | -91.45 | - 117.06 |
| Pre-tax profit | 23.19 | 223.95 | 700.14 | 2 431.74 | 4 550.73 |
| Income taxes | -7.76 | -53.29 | - 158.27 | - 553.68 | -1 013.38 |
| Net earnings | 15.43 | 170.65 | 541.88 | 1 878.05 | 3 537.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 294.53 | 1 461.36 | 1 544.00 | ||
| Machinery and equipment | 292.06 | 182.82 | 112.84 | 224.17 | 463.27 |
| Tangible assets total | 292.06 | 182.82 | 1 407.37 | 1 685.53 | 2 007.26 |
| Other receivables | 259.50 | 259.50 | |||
| Investments total | 259.50 | 259.50 | |||
| Non-current other receivables | 118.00 | 170.50 | 259.50 | ||
| Long term receivables total | 118.00 | 170.50 | 259.50 | ||
| Raw materials and consumables | 395.15 | 390.26 | 390.26 | 370.00 | 335.86 |
| Inventories total | 395.15 | 390.26 | 390.26 | 370.00 | 335.86 |
| Current trade debtors | 1 316.43 | 1 422.68 | 2 716.20 | 3 837.33 | 6 835.15 |
| Prepayments and accrued income | 4.00 | 4.00 | 192.14 | ||
| Current other receivables | 42.80 | 72.10 | 3.00 | 30.68 | |
| Current deferred tax assets | 27.73 | ||||
| Short term receivables total | 1 390.96 | 1 498.79 | 2 716.20 | 3 840.33 | 7 057.97 |
| Cash and bank deposits | 0.09 | 0.09 | |||
| Cash and cash equivalents | 0.09 | 0.09 | |||
| Balance sheet total (assets) | 2 196.18 | 2 242.37 | 4 773.33 | 6 155.45 | 9 660.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.90 | 1 810.00 | |||
| Other reserves | - 810.00 | ||||
| Retained earnings | 533.64 | 249.53 | 420.19 | 903.16 | 971.21 |
| Profit of the financial year | 15.43 | 170.65 | 541.88 | 1 878.05 | 3 537.35 |
| Shareholders equity total | 599.07 | 470.19 | 1 012.06 | 2 890.11 | 5 558.56 |
| Provisions | 5.02 | 0.50 | 51.99 | 88.67 | 139.64 |
| Non-current loans from credit institutions | 660.24 | 297.21 | 452.53 | ||
| Non-current other liabilities | 13.69 | 254.41 | 25.38 | ||
| Non-current deferred tax liabilities | 22.63 | 72.46 | |||
| Non-current liabilities total | 13.69 | 254.41 | 685.61 | 319.84 | 524.99 |
| Current loans from credit institutions | 470.60 | 556.38 | 331.23 | 791.17 | 821.46 |
| Current trade creditors | 716.70 | 611.93 | 2 056.91 | 908.97 | 467.14 |
| Short-term deferred tax liabilities | 3.23 | 33.22 | 69.20 | 487.91 | 934.41 |
| Other non-interest bearing current liabilities | 387.87 | 315.75 | 566.32 | 668.79 | 1 214.49 |
| Current liabilities total | 1 578.40 | 1 517.27 | 3 023.67 | 2 856.83 | 3 437.50 |
| Balance sheet total (liabilities) | 2 196.18 | 2 242.37 | 4 773.33 | 6 155.45 | 9 660.69 |
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.