ApS BOHVERV
CVR number: 10414474
Nordre Strandvej 350, 3100 Hornbæk
mogens@brixwestergaard.dk
tel: 40704500
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 49.09 | 57.00 | 198.50 | 302.54 | |
| External services | -34.53 | -30.72 | -26.61 | -69.80 | -65.06 |
| Gross profit | 14.56 | -30.72 | 30.38 | 128.70 | 237.48 |
| EBIT | 14.56 | -30.72 | 30.38 | 128.70 | 237.48 |
| Other financial expenses | -43.45 | -41.04 | -36.57 | -34.89 | -35.22 |
| Exchange rate differences | 1 832.71 | ||||
| Pre-tax profit | -28.88 | -71.76 | -6.18 | 93.82 | 2 034.97 |
| Income taxes | - 423.26 | ||||
| Net earnings | -28.88 | -71.76 | -6.18 | 93.82 | 1 611.71 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 800.00 | 1 800.00 | 1 800.00 | 2 807.75 | 4 625.00 |
| Tangible assets total | 1 800.00 | 1 800.00 | 1 800.00 | 2 807.75 | 4 625.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 5.78 | 6.57 | 5.01 | ||
| Current deferred tax assets | 613.95 | 613.95 | 613.95 | 613.95 | 593.89 |
| Short term receivables total | 613.95 | 619.73 | 613.95 | 620.52 | 598.90 |
| Balance sheet total (assets) | 2 413.95 | 2 419.73 | 2 413.95 | 3 428.27 | 5 223.90 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 056.98 | -1 085.87 | -1 157.63 | -1 163.81 | -1 069.99 |
| Profit of the financial year | -28.88 | -71.76 | -6.18 | 93.82 | 1 611.71 |
| Shareholders equity total | - 960.87 | -1 032.63 | -1 038.81 | - 944.99 | 666.71 |
| Provisions | 168.90 | 168.90 | 168.90 | 168.90 | 572.09 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 284.41 | 1 308.46 | 1 249.36 | 1 208.28 | 968.80 |
| Current owed to participating | 1 900.00 | 1 975.00 | 2 025.00 | ||
| Other non-interest bearing current liabilities | 21.51 | 9.50 | 2 996.08 | 3 016.29 | |
| Current liabilities total | 3 205.92 | 3 283.46 | 3 283.86 | 4 204.36 | 3 985.09 |
| Balance sheet total (liabilities) | 2 413.95 | 2 419.73 | 2 413.95 | 3 428.27 | 5 223.90 |
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.