KAJ'S TV-INSPEKTION A/S
CVR number: 14783601
Sdr Jernløsevej 8, Sdr Jernløse 4420 Regstrup
kajs@kajs-tv.dk
tel: 59183332
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 801.96 | 12 794.62 | 14 690.61 | 13 585.83 | 17 070.08 |
| Employee benefit expenses | -10 801.63 | -10 738.44 | -10 629.18 | -10 644.13 | -11 339.72 |
| Other operating expenses | -70.51 | ||||
| Total depreciation | -2 153.99 | -2 277.25 | -2 458.03 | -2 557.03 | -2 564.03 |
| EBIT | 846.34 | - 221.07 | 1 603.40 | 314.16 | 3 166.34 |
| Other financial income | 43.97 | 64.77 | 19.57 | 22.51 | 24.71 |
| Other financial expenses | - 397.74 | - 423.80 | - 402.76 | - 433.91 | - 558.45 |
| Pre-tax profit | 492.56 | - 580.10 | 1 220.21 | -97.24 | 2 632.60 |
| Income taxes | - 102.74 | 125.82 | - 271.04 | 21.41 | - 589.16 |
| Net earnings | 389.83 | - 454.28 | 949.17 | -75.82 | 2 043.44 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 168.66 | 3 103.39 | 3 038.14 | 2 972.88 | 2 907.63 |
| Buildings | 16.35 | 10.90 | 5.45 | ||
| Machinery and equipment | 11 610.99 | 10 064.48 | 12 281.03 | 10 684.89 | 8 516.33 |
| Tangible assets total | 14 796.00 | 13 178.78 | 15 324.62 | 13 657.78 | 11 423.96 |
| Other receivables | 308.00 | 308.00 | 308.00 | 308.00 | 108.00 |
| Investments total | 308.00 | 308.00 | 308.00 | 308.00 | 108.00 |
| Non-current loans receivable | 99.99 | 99.99 | 99.99 | 99.99 | 99.99 |
| Long term receivables total | 99.99 | 99.99 | 99.99 | 99.99 | 99.99 |
| Finished products/goods | 141.49 | 145.48 | 180.85 | 174.36 | 243.27 |
| Inventories total | 141.49 | 145.48 | 180.85 | 174.36 | 243.27 |
| Current trade debtors | 1 638.32 | 1 410.83 | 1 738.08 | 2 041.45 | 3 531.68 |
| Prepayments and accrued income | 291.74 | 237.38 | 280.04 | 295.57 | |
| Current other receivables | 1 797.33 | 1 005.32 | 820.44 | 1 408.93 | 1 254.32 |
| Current deferred tax assets | 120.30 | 306.51 | 67.91 | 13.11 | 13.11 |
| Short term receivables total | 3 847.69 | 2 722.67 | 2 863.80 | 3 743.54 | 5 094.68 |
| Cash and bank deposits | 2.55 | 2.55 | 2.55 | 242.99 | |
| Cash and cash equivalents | 2.55 | 2.55 | 2.55 | 242.99 | |
| Balance sheet total (assets) | 19 195.72 | 16 457.47 | 18 779.81 | 17 983.66 | 17 212.89 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | 300.00 | 300.00 | 835.00 | |
| Retained earnings | 2 067.32 | 2 457.14 | 1 702.86 | 2 352.03 | 1 441.21 |
| Profit of the financial year | 389.83 | - 454.28 | 949.17 | -75.82 | 2 043.44 |
| Shareholders equity total | 3 257.14 | 2 502.86 | 3 452.03 | 3 076.21 | 4 819.65 |
| Provisions | 605.90 | 480.08 | 575.80 | 543.76 | 486.45 |
| Non-current loans from credit institutions | 7 558.14 | 5 866.41 | 1 049.74 | 858.47 | 665.97 |
| Non-current leasing loans | 5 948.95 | 4 509.44 | 2 810.22 | ||
| Non-current other liabilities | 404.21 | 361.89 | 208.93 | 216.24 | |
| Non-current deferred tax liabilities | 628.03 | ||||
| Non-current liabilities total | 7 558.14 | 6 270.62 | 7 360.58 | 5 576.83 | 4 320.46 |
| Current loans from credit institutions | 4 107.76 | 3 274.77 | 4 357.09 | 6 084.44 | 4 574.82 |
| Current trade creditors | 378.71 | 417.23 | 392.11 | 691.89 | 603.72 |
| Current owed to participating | 576.45 | 516.56 | 793.94 | 850.77 | |
| Short-term deferred tax liabilities | 33.30 | ||||
| Other non-interest bearing current liabilities | 3 288.07 | 2 935.45 | 2 092.34 | 1 216.59 | 1 557.01 |
| Current liabilities total | 7 774.54 | 7 203.90 | 7 391.39 | 8 786.86 | 7 586.33 |
| Balance sheet total (liabilities) | 19 195.72 | 16 457.47 | 18 779.81 | 17 983.66 | 17 212.89 |
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.