EKOLAB ApS
CVR number: 31766591
Vestergade 48 H, 8000 Aarhus C
ekolab@ekolab.dk
tel: 86132016
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 378.29 | 8 511.89 | 11 163.61 | 13 946.68 | 16 325.30 |
Employee benefit expenses | -6 309.96 | -7 163.82 | -9 538.46 | -11 865.54 | -13 595.42 |
Total depreciation | -4.88 | -43.14 | |||
EBIT | 1 068.33 | 1 348.07 | 1 625.15 | 2 076.26 | 2 686.74 |
Other financial income | 28.73 | ||||
Other financial expenses | -5.89 | -14.29 | -10.87 | -9.18 | |
Pre-tax profit | 1 062.44 | 1 333.79 | 1 614.28 | 2 067.07 | 2 715.47 |
Income taxes | - 235.18 | - 294.79 | - 353.30 | - 455.13 | - 599.22 |
Net earnings | 827.26 | 1 039.00 | 1 260.99 | 1 611.94 | 2 116.24 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 80.96 | 297.55 | |||
Tangible assets total | 80.96 | 297.55 | |||
Other receivables | 76.53 | 76.53 | 79.83 | 76.53 | 76.53 |
Investments total | 76.53 | 76.53 | 79.83 | 76.53 | 76.53 |
Non-current loans receivable | 17.55 | 17.43 | 17.71 | 17.79 | 19.59 |
Long term receivables total | 17.55 | 17.43 | 17.71 | 17.79 | 19.59 |
Inventories total | |||||
Current trade debtors | 1 991.82 | 3 729.87 | 4 864.49 | 4 392.87 | 6 095.70 |
Prepayments and accrued income | 47.68 | 67.19 | 93.63 | 51.27 | 197.95 |
Current other receivables | 535.11 | 628.16 | 1 046.16 | 2 078.41 | 2 143.54 |
Current deferred tax assets | 52.45 | 36.63 | 21.09 | ||
Short term receivables total | 2 574.61 | 4 425.21 | 6 056.74 | 6 559.18 | 8 458.27 |
Cash and bank deposits | 1 375.77 | 1 816.56 | 1 932.39 | 2 219.08 | 2 132.43 |
Cash and cash equivalents | 1 375.77 | 1 816.56 | 1 932.39 | 2 219.08 | 2 132.43 |
Balance sheet total (assets) | 4 044.46 | 6 335.73 | 8 086.67 | 8 953.54 | 10 984.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
Retained earnings | 1 085.27 | 1 799.52 | 2 724.12 | 3 867.31 | 5 357.25 |
Profit of the financial year | 827.26 | 1 039.00 | 1 260.99 | 1 611.94 | 2 116.24 |
Shareholders equity total | 2 148.12 | 3 076.52 | 4 224.51 | 5 722.05 | 7 720.49 |
Non-current liabilities total | |||||
Current loans from credit institutions | 0.50 | ||||
Advances received | 595.07 | 1 010.37 | 668.77 | 267.93 | |
Current trade creditors | 44.96 | 137.49 | 205.37 | 52.16 | 49.33 |
Short-term deferred tax liabilities | 212.04 | 260.48 | 360.75 | 379.76 | 503.80 |
Other non-interest bearing current liabilities | 1 639.34 | 2 266.17 | 2 285.18 | 2 130.79 | 2 442.82 |
Current liabilities total | 1 896.34 | 3 259.21 | 3 862.16 | 3 231.49 | 3 263.88 |
Balance sheet total (liabilities) | 4 044.46 | 6 335.73 | 8 086.67 | 8 953.54 | 10 984.37 |
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.