BANKAS ApS
CVR number: 33164874
Knardrup Bygade 21, Knardrup 3660 Stenløse
ole.fisker@bankas.dk
tel: 21327870
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 258.52 | 296.30 | 140.37 | 227.45 | 143.37 |
| Total depreciation | -2.67 | -5.34 | -5.34 | -25.25 | |
| EBIT | 258.52 | 293.63 | 135.04 | 222.12 | 118.12 |
| Other financial income | 373.63 | 195.75 | 213.89 | 455.09 | |
| Other financial expenses | -5.47 | -19.23 | -46.70 | - 158.75 | -0.50 |
| Exchange rate differences | 19.57 | ||||
| Pre-tax profit | 253.05 | 648.03 | 284.09 | 277.26 | 592.27 |
| Income taxes | -56.17 | - 144.79 | -63.38 | -62.92 | - 127.55 |
| Net earnings | 196.89 | 503.24 | 220.71 | 214.34 | 464.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 13.34 | 8.01 | 2.67 | 62.42 | |
| Tangible assets total | 13.34 | 8.01 | 2.67 | 62.42 | |
| Other receivables | 0.00 | -0.00 | |||
| Investments total | 0.00 | -0.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 165.74 | 164.32 | 140.89 | 266.70 | 131.42 |
| Current other receivables | -0.00 | 75.65 | |||
| Current deferred tax assets | 0.22 | 0.90 | 12.96 | ||
| Short term receivables total | 165.74 | 164.32 | 141.10 | 267.60 | 220.04 |
| Other current investments | 1 158.31 | 1 158.42 | 1 332.32 | 1 591.75 | |
| Cash and bank deposits | 489.37 | 89.58 | 77.27 | 35.26 | 125.27 |
| Cash and cash equivalents | 489.37 | 1 247.88 | 1 235.69 | 1 367.58 | 1 717.02 |
| Balance sheet total (assets) | 655.10 | 1 425.55 | 1 384.80 | 1 637.85 | 1 999.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 60.00 | ||||
| Retained earnings | 168.32 | 365.20 | 868.44 | 1 089.15 | 1 243.49 |
| Profit of the financial year | 196.89 | 503.24 | 220.71 | 214.34 | 464.72 |
| Shareholders equity total | 445.20 | 948.44 | 1 169.15 | 1 383.49 | 1 848.21 |
| Provisions | 0.29 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 1.94 | ||||
| Current owed to participating | 51.27 | 51.97 | 52.93 | 52.93 | |
| Current owed to group member | 37.75 | 185.68 | 55.02 | 52.49 | 21.77 |
| Short-term deferred tax liabilities | 57.91 | 150.34 | 63.12 | 127.55 | |
| Other non-interest bearing current liabilities | 62.98 | 88.82 | 44.57 | 148.94 | |
| Current liabilities total | 209.90 | 476.81 | 215.64 | 254.36 | 151.26 |
| Balance sheet total (liabilities) | 655.10 | 1 425.55 | 1 384.80 | 1 637.85 | 1 999.47 |
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.