Karlsson VVS Teknik ApS
CVR number: 42441635
Egegårdsvej 4, 2610 Rødovre
s@karlssonvvsteknik.dk
tel: 24270995
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 839.71 | 455.10 | 877.84 |
| Employee benefit expenses | - 626.10 | - 510.83 | - 658.12 |
| Total depreciation | -7.00 | -7.00 | -23.60 |
| EBIT | 206.61 | -62.73 | 196.12 |
| Other financial income | 0.53 | ||
| Other financial expenses | -2.89 | -3.42 | -9.15 |
| Pre-tax profit | 203.72 | -66.15 | 187.50 |
| Income taxes | -49.31 | 8.64 | -44.28 |
| Net earnings | 154.41 | -57.51 | 143.22 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 28.00 | 21.00 | 269.55 |
| Tangible assets total | 28.00 | 21.00 | 269.55 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 318.08 | 176.53 | 270.81 |
| Prepayments and accrued income | 3.89 | 7.22 | 14.93 |
| Current other receivables | 1.39 | ||
| Current deferred tax assets | 8.25 | ||
| Short term receivables total | 321.97 | 192.00 | 287.13 |
| Cash and bank deposits | 13.31 | 39.74 | 70.67 |
| Cash and cash equivalents | 13.31 | 39.74 | 70.67 |
| Balance sheet total (assets) | 363.27 | 252.74 | 627.34 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 122.00 | ||
| Retained earnings | 154.41 | -25.11 | |
| Profit of the financial year | 154.41 | -57.51 | 143.22 |
| Shareholders equity total | 194.41 | 136.89 | 280.11 |
| Provisions | 0.38 | 11.15 | |
| Non-current liabilities total | |||
| Current loans from credit institutions | 242.99 | ||
| Current trade creditors | 39.22 | 13.20 | |
| Short-term deferred tax liabilities | 48.93 | 0.88 | |
| Other non-interest bearing current liabilities | 80.33 | 115.84 | 79.01 |
| Current liabilities total | 168.48 | 115.84 | 336.08 |
| Balance sheet total (liabilities) | 363.27 | 252.74 | 627.34 |
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.