Sædding Byg ApS
CVR number: 39693038
Snedkervej 20, 6710 Esbjerg V
saeddingbyg@gmail.com
tel: 41606377
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 180.03 | 2 892.27 | 3 044.95 | 2 441.75 | 3 024.09 |
| Employee benefit expenses | -3 286.43 | -2 065.77 | -2 007.69 | -2 095.87 | -2 323.25 |
| Total depreciation | -39.63 | -29.68 | -31.25 | -35.85 | -22.85 |
| EBIT | - 146.03 | 796.81 | 1 006.01 | 310.03 | 678.00 |
| Other financial income | 1.91 | ||||
| Other financial expenses | -6.84 | -2.04 | -7.86 | -6.43 | -0.06 |
| Pre-tax profit | - 152.87 | 794.77 | 998.15 | 303.60 | 679.85 |
| Income taxes | 33.00 | - 176.53 | - 219.53 | -67.32 | - 150.69 |
| Net earnings | - 119.87 | 618.24 | 778.62 | 236.28 | 529.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 108.79 | 79.11 | 83.00 | 47.15 | 24.30 |
| Tangible assets total | 108.79 | 79.11 | 83.00 | 47.15 | 24.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 70.00 | 70.00 | 70.00 | 70.00 | 45.00 |
| Inventories total | 70.00 | 70.00 | 70.00 | 70.00 | 45.00 |
| Current trade debtors | 242.20 | 299.82 | 439.30 | 612.24 | 1 131.33 |
| Current amounts owed by group member comp. | 148.60 | 42.37 | 15.65 | ||
| Current owed by particip. interest comp. | 3.77 | ||||
| Prepayments and accrued income | 25.03 | 0.90 | 73.55 | 99.93 | 84.39 |
| Current other receivables | 106.24 | 521.83 | 253.76 | 363.80 | |
| Current deferred tax assets | 33.00 | 9.00 | |||
| Short term receivables total | 410.23 | 458.32 | 1 034.67 | 1 008.30 | 1 595.18 |
| Cash and bank deposits | 58.34 | 1 278.58 | 1 148.17 | 424.03 | 434.18 |
| Cash and cash equivalents | 58.34 | 1 278.58 | 1 148.17 | 424.03 | 434.18 |
| Balance sheet total (assets) | 647.37 | 1 886.01 | 2 335.84 | 1 549.47 | 2 098.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 400.00 | 500.00 | 250.00 | 250.00 | |
| Retained earnings | 150.00 | - 369.87 | - 251.63 | 276.99 | 263.27 |
| Profit of the financial year | - 119.87 | 618.24 | 778.62 | 236.28 | 529.16 |
| Shareholders equity total | 80.13 | 698.38 | 1 076.99 | 813.27 | 1 092.44 |
| Provisions | 22.40 | 11.16 | 109.94 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 173.70 | 107.76 | 374.86 | 269.71 | 382.92 |
| Current owed to participating | 1.00 | ||||
| Current owed to group member | 15.78 | 183.31 | |||
| Short-term deferred tax liabilities | 183.31 | 188.13 | 78.56 | 101.20 | |
| Other non-interest bearing current liabilities | 393.53 | 854.97 | 439.12 | 376.77 | 412.16 |
| Accruals and deferred income | 24.81 | 51.03 | |||
| Current liabilities total | 567.24 | 1 187.63 | 1 236.45 | 725.04 | 896.28 |
| Balance sheet total (liabilities) | 647.37 | 1 886.01 | 2 335.84 | 1 549.47 | 2 098.66 |
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.