KIM ANDERSEN VVS ApS
CVR number: 14088989
Kvistgårdsvej 3, 2650 Hvidovre
ka-vvs@andersen.mail.dk
tel: 36495662
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 637.33 | 227.20 | 17.96 |
Employee benefit expenses | - 446.27 | - 377.81 | -57.24 |
Total depreciation | -34.18 | -24.58 | -24.58 |
EBIT | 156.88 | - 175.18 | -63.86 |
Other financial income | 0.26 | ||
Other financial expenses | -1.93 | -0.27 | -1.99 |
Pre-tax profit | 155.21 | - 175.45 | -65.85 |
Income taxes | -39.42 | 4.04 | |
Net earnings | 115.79 | - 171.41 | -65.85 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 93.20 | 83.73 | 59.16 |
Tangible assets total | 93.20 | 83.73 | 59.16 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 5.00 | 5.00 | |
Inventories total | 5.00 | 5.00 | |
Current trade debtors | 259.67 | 4.61 | 8.25 |
Prepayments and accrued income | 4.72 | 5.67 | 4.81 |
Current deferred tax assets | 15.00 | 18.00 | |
Short term receivables total | 264.40 | 25.28 | 31.06 |
Cash and bank deposits | 912.88 | 781.13 | 581.30 |
Cash and cash equivalents | 912.88 | 781.13 | 581.30 |
Balance sheet total (assets) | 1 275.47 | 895.14 | 671.52 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 |
Shares repurchased | 103.40 | 105.80 | 108.00 |
Retained earnings | 642.88 | 652.87 | 373.45 |
Profit of the financial year | 115.79 | - 171.41 | -65.85 |
Shareholders equity total | 1 062.07 | 787.25 | 615.60 |
Provisions | 4.04 | ||
Non-current liabilities total | |||
Current trade creditors | 39.48 | 66.19 | 18.20 |
Current owed to participating | 14.48 | 14.02 | 12.52 |
Short-term deferred tax liabilities | 26.31 | ||
Other non-interest bearing current liabilities | 129.09 | 27.68 | 25.20 |
Current liabilities total | 209.36 | 107.89 | 55.92 |
Balance sheet total (liabilities) | 1 275.47 | 895.14 | 671.52 |
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.