Byens Autoværksted ApS
CVR number: 38769871
Jernbanegade 23, 6580 Vamdrup
martin87jac@gmail.com01-
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 733.04 | 659.35 | 871.99 | 1 173.81 | 1 226.17 |
| Employee benefit expenses | - 705.38 | - 662.31 | - 642.03 | - 674.74 | - 760.90 |
| Total depreciation | -47.21 | -55.76 | -53.29 | -37.60 | -10.58 |
| EBIT | -19.54 | -58.72 | 176.66 | 461.47 | 454.70 |
| Other financial income | 0.05 | 1.11 | 2.56 | 0.65 | 0.04 |
| Other financial expenses | -4.84 | -5.72 | -7.36 | -4.82 | -10.25 |
| Pre-tax profit | -24.33 | -63.33 | 171.86 | 457.30 | 444.49 |
| Income taxes | -19.09 | - 100.77 | -98.27 | ||
| Net earnings | -24.33 | -63.33 | 152.77 | 356.53 | 346.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 147.03 | 109.18 | 55.88 | 18.28 | 7.70 |
| Tangible assets total | 147.03 | 109.18 | 55.88 | 18.28 | 7.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 426.06 | 325.16 | 285.98 | 632.85 | 596.86 |
| Inventories total | 426.06 | 325.16 | 285.98 | 632.85 | 596.86 |
| Current trade debtors | 170.94 | 45.75 | 148.57 | 183.95 | 111.71 |
| Current amounts owed by group member comp. | 25.53 | ||||
| Prepayments and accrued income | 8.20 | 29.79 | 29.41 | 3.84 | |
| Current other receivables | 0.63 | 25.51 | 76.22 | 108.29 | 92.69 |
| Current deferred tax assets | 7.97 | 11.18 | 9.71 | ||
| Short term receivables total | 171.56 | 104.98 | 262.54 | 332.84 | 217.95 |
| Cash and bank deposits | 282.94 | 536.50 | 519.73 | 355.44 | 907.60 |
| Cash and cash equivalents | 282.94 | 536.50 | 519.73 | 355.44 | 907.60 |
| Balance sheet total (assets) | 1 027.59 | 1 075.82 | 1 124.14 | 1 339.40 | 1 730.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 100.00 | 200.00 | ||
| Retained earnings | 337.21 | 312.88 | 49.55 | 102.33 | 258.85 |
| Profit of the financial year | -24.33 | -63.33 | 152.77 | 356.53 | 346.22 |
| Shareholders equity total | 362.88 | 299.56 | 452.32 | 608.85 | 855.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 337.60 | 326.28 | 338.97 | 219.04 | 211.76 |
| Current owed to participating | 118.08 | 117.95 | 1.28 | 1.33 | |
| Current owed to group member | 43.56 | 153.16 | 267.32 | ||
| Short-term deferred tax liabilities | 27.06 | 103.97 | 96.80 | ||
| Other non-interest bearing current liabilities | 209.03 | 332.04 | 262.23 | 253.10 | 297.83 |
| Current liabilities total | 664.71 | 776.27 | 671.82 | 730.55 | 875.04 |
| Balance sheet total (liabilities) | 1 027.59 | 1 075.82 | 1 124.14 | 1 339.40 | 1 730.11 |
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.