K.E. REVISION ApS
CVR number: 33381034
Overgårdsalle 17, Faarup 7900 Nykøbing M
info@kerevision.dk
tel: 20782075
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 487.93 | 414.06 | 403.31 | 416.24 | 387.24 |
| Gross profit | 487.93 | 414.06 | 403.31 | 416.24 | 387.24 |
| Employee benefit expenses | - 306.32 | - 318.96 | - 253.32 | - 347.23 | - 328.71 |
| Total depreciation | -53.75 | -47.13 | -76.52 | -34.33 | |
| EBIT | 127.86 | 47.97 | 73.47 | 34.67 | 58.54 |
| Other financial income | 0.02 | 0.02 | |||
| Other financial expenses | -0.11 | -0.41 | -0.15 | ||
| Pre-tax profit | 127.86 | 47.88 | 73.06 | 34.52 | 58.55 |
| Income taxes | -28.13 | -10.53 | -16.00 | -7.59 | -12.88 |
| Net earnings | 99.73 | 37.34 | 57.06 | 26.93 | 45.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 161.25 | 265.00 | 274.57 | 240.24 | 180.24 |
| Tangible assets total | 161.25 | 265.00 | 274.57 | 240.24 | 180.24 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10.69 | 26.50 | 1.02 | ||
| Current other receivables | 23.45 | ||||
| Current deferred tax assets | 1.87 | 25.94 | 0.40 | ||
| Short term receivables total | 36.02 | 26.50 | 26.96 | 0.40 | |
| Cash and bank deposits | 55.18 | 93.23 | 28.10 | 46.82 | 162.34 |
| Cash and cash equivalents | 55.18 | 93.23 | 28.10 | 46.82 | 162.34 |
| Balance sheet total (assets) | 252.44 | 384.74 | 329.64 | 287.47 | 342.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 45.67 | ||||
| Other reserves | 0.13 | -45.67 | |||
| Retained earnings | -30.05 | 39.68 | 76.84 | 113.90 | 95.16 |
| Profit of the financial year | 99.73 | 37.34 | 57.06 | 26.93 | 45.67 |
| Shareholders equity total | 149.69 | 157.03 | 214.03 | 220.83 | 220.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.18 | 2.83 | 1.39 | ||
| Short-term deferred tax liabilities | 8.53 | 8.00 | 4.88 | ||
| Other non-interest bearing current liabilities | 99.58 | 216.34 | 107.61 | 66.64 | 115.48 |
| Current liabilities total | 102.76 | 227.71 | 115.61 | 66.64 | 121.75 |
| Balance sheet total (liabilities) | 252.44 | 384.74 | 329.64 | 287.47 | 342.59 |
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.