J. S. KLOAK OG FUNDAMENTER ApS
CVR number: 28103697
Korsvejen 32, Klotrup 9620 Aalestrup
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 885.89 | 644.52 | 632.64 | 712.00 | 545.92 |
| Employee benefit expenses | - 418.04 | - 461.94 | - 456.11 | - 468.60 | - 425.49 |
| Other operating expenses | -84.63 | ||||
| Total depreciation | -43.49 | -86.00 | -86.00 | -72.48 | -68.22 |
| EBIT | 339.73 | 96.59 | 90.53 | 170.92 | 52.22 |
| Other financial income | 0.22 | ||||
| Other financial expenses | -6.92 | -9.57 | -6.23 | -2.98 | -2.34 |
| Pre-tax profit | 332.82 | 87.01 | 84.30 | 167.94 | 50.11 |
| Income taxes | -73.23 | -18.98 | -18.72 | -36.95 | -11.05 |
| Net earnings | 259.58 | 68.03 | 65.58 | 131.00 | 39.06 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 59.83 | 42.05 | 24.26 | 20.00 | 20.00 |
| Machinery and equipment | 415.37 | 347.15 | 278.94 | 210.72 | 142.50 |
| Tangible assets total | 475.20 | 389.20 | 303.20 | 230.72 | 162.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 229.82 | 118.90 | 79.57 | 181.77 | 44.17 |
| Prepayments and accrued income | 16.34 | 15.14 | 15.27 | 15.67 | 12.79 |
| Current other receivables | 23.00 | 7.80 | 30.00 | ||
| Short term receivables total | 269.16 | 141.84 | 94.84 | 197.44 | 86.96 |
| Cash and bank deposits | 471.21 | 422.46 | 377.04 | 516.34 | 416.36 |
| Cash and cash equivalents | 471.21 | 422.46 | 377.04 | 516.34 | 416.36 |
| Balance sheet total (assets) | 1 215.56 | 953.49 | 775.07 | 944.50 | 665.82 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 230.00 | 63.00 | 65.00 | 100.00 | 150.00 |
| Retained earnings | -34.88 | 161.70 | 164.73 | 130.31 | 111.31 |
| Profit of the financial year | 259.58 | 68.03 | 65.58 | 131.00 | 39.06 |
| Shareholders equity total | 579.70 | 417.73 | 420.31 | 486.31 | 425.37 |
| Provisions | 14.60 | 18.00 | 16.10 | 12.80 | 7.30 |
| Non-current other liabilities | 71.43 | 15.58 | 20.63 | 40.25 | 16.55 |
| Non-current liabilities total | 71.43 | 15.58 | 20.63 | 40.25 | 16.55 |
| Current trade creditors | 43.82 | 58.58 | 39.58 | 132.25 | 83.56 |
| Current owed to group member | 63.52 | 155.81 | 17.24 | 0.18 | 61.83 |
| Other non-interest bearing current liabilities | 442.48 | 287.79 | 261.22 | 272.72 | 71.22 |
| Current liabilities total | 549.82 | 502.18 | 318.04 | 405.14 | 216.61 |
| Balance sheet total (liabilities) | 1 215.56 | 953.49 | 775.07 | 944.50 | 665.82 |
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.