AL Regnskab ApS
CVR number: 40583289
Stenbukken 29, 5700 Svendborg
al@alregnskab.dk
tel: 50722422
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 437.00 | 603.80 | 591.37 | 626.27 | 582.48 |
| Employee benefit expenses | - 407.00 | - 587.28 | - 552.68 | - 568.06 | - 564.95 |
| EBIT | 30.00 | 16.52 | 38.69 | 58.21 | 17.53 |
| Other financial income | 2.76 | ||||
| Other financial expenses | -1.00 | -0.82 | -1.06 | -2.81 | -1.53 |
| Income from other inv. held as non-curr. assets | 0.18 | ||||
| Pre-tax profit | 29.00 | 15.69 | 37.63 | 55.41 | 18.94 |
| Income taxes | -9.00 | -6.89 | -10.87 | -12.85 | -4.95 |
| Net earnings | 20.00 | 8.80 | 26.76 | 42.56 | 13.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 45.00 | ||||
| Long term receivables total | 45.00 | ||||
| Inventories total | |||||
| Current trade debtors | 56.00 | 75.01 | 69.83 | 74.95 | 52.80 |
| Prepayments and accrued income | 3.11 | ||||
| Current other receivables | 8.11 | 0.75 | |||
| Current deferred tax assets | 16.00 | 3.07 | |||
| Short term receivables total | 72.00 | 83.12 | 72.94 | 75.70 | 55.88 |
| Other current investments | 33.81 | ||||
| Cash and bank deposits | 58.00 | 153.30 | 149.01 | 215.37 | 132.59 |
| Cash and cash equivalents | 58.00 | 153.30 | 149.01 | 215.37 | 166.40 |
| Balance sheet total (assets) | 130.00 | 236.41 | 221.95 | 291.06 | 267.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 20.45 | 29.25 | 56.01 | 98.57 | |
| Profit of the financial year | 20.00 | 8.80 | 26.76 | 42.56 | 13.99 |
| Shareholders equity total | 60.00 | 69.25 | 96.01 | 138.57 | 152.56 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.00 | 0.95 | 1.82 | ||
| Current owed to participating | 13.00 | 48.62 | 3.90 | ||
| Short-term deferred tax liabilities | 1.37 | 3.85 | |||
| Other non-interest bearing current liabilities | 56.00 | 166.21 | 122.75 | 100.03 | 110.81 |
| Current liabilities total | 70.00 | 167.16 | 125.94 | 152.49 | 114.71 |
| Balance sheet total (liabilities) | 130.00 | 236.41 | 221.95 | 291.06 | 267.27 |
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.