Planteskolen Ellebæk ApS
CVR number: 43298674
Kildeholmvej 4 B, Ravnebjerg 5250 Odense SV
planteskolen@ellebaek.dk
tel: 65967322
www.ellebaek.dk
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 904.47 | 748.99 |
Employee benefit expenses | - 789.41 | - 641.62 |
Total depreciation | - 147.42 | - 149.29 |
EBIT | -32.35 | -41.93 |
Other financial income | 0.52 | |
Other financial expenses | -49.72 | -58.90 |
Pre-tax profit | -81.55 | - 100.83 |
Income taxes | 14.85 | 21.46 |
Net earnings | -66.70 | -79.36 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 368.57 | 307.14 |
Intangible assets total | 368.57 | 307.14 |
Land and waters | 1 187.50 | 1 210.46 |
Machinery and equipment | 91.85 | 74.43 |
Tangible assets total | 1 279.35 | 1 284.88 |
Investments total | ||
Long term receivables total | ||
Finished products/goods | 567.89 | 668.95 |
Inventories total | 567.89 | 668.95 |
Current trade debtors | 614.46 | 501.61 |
Current amounts owed by group member comp. | 19.94 | 28.03 |
Prepayments and accrued income | 79.61 | 57.77 |
Current other receivables | 25.30 | |
Short term receivables total | 739.31 | 587.41 |
Cash and bank deposits | 12.08 | 9.71 |
Cash and cash equivalents | 12.08 | 9.71 |
Balance sheet total (assets) | 2 967.20 | 2 858.09 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 1 265.92 | 1 199.22 |
Profit of the financial year | -66.70 | -79.36 |
Shareholders equity total | 1 239.22 | 1 159.86 |
Provisions | 327.16 | 299.85 |
Non-current liabilities total | ||
Current loans from credit institutions | 985.04 | 826.72 |
Current trade creditors | 145.28 | 149.60 |
Current owed to participating | 1.66 | 192.87 |
Short-term deferred tax liabilities | 11.37 | 5.85 |
Other non-interest bearing current liabilities | 257.45 | 223.34 |
Current liabilities total | 1 400.81 | 1 398.38 |
Balance sheet total (liabilities) | 2 967.20 | 2 858.09 |
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.