TJ Byg Mejrup ApS
CVR number: 33380607
Elkjærvej 50, Mejrup 7500 Holstebro
info@tjbyg-holstebro.dk
tel: 40448025
www.tjbyg-holstebro.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 593.81 | 3 007.19 | 2 775.39 | 2 455.17 | 2 808.47 |
| Employee benefit expenses | -2 443.47 | -2 604.35 | -2 535.29 | -2 310.79 | -2 106.32 |
| Total depreciation | -71.77 | -76.88 | - 102.68 | -89.14 | - 130.03 |
| Reduction in value of non-current assets | 34.56 | 179.54 | |||
| EBIT | 113.14 | 505.51 | 137.42 | 55.23 | 572.12 |
| Other financial income | 0.04 | 0.08 | |||
| Other financial expenses | -49.50 | -22.97 | -52.11 | -33.58 | -54.89 |
| Pre-tax profit | 63.64 | 482.57 | 85.30 | 21.65 | 517.31 |
| Income taxes | -6.82 | - 111.55 | -19.30 | -12.36 | - 113.83 |
| Net earnings | 56.82 | 371.03 | 66.01 | 9.29 | 403.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 945.00 | 284.35 | 340.67 | 251.52 | 121.49 |
| Machinery and equipment | 281.59 | ||||
| Tangible assets total | 1 226.59 | 284.35 | 340.67 | 251.52 | 121.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 129.07 | 62.09 | 63.84 | 153.54 | 98.25 |
| Inventories total | 129.07 | 62.09 | 63.84 | 153.54 | 98.25 |
| Current trade debtors | 2 924.18 | 2 763.50 | 2 674.69 | 3 253.17 | 1 224.65 |
| Prepayments and accrued income | 209.58 | ||||
| Current other receivables | 720.54 | 446.73 | 603.23 | 591.24 | 625.74 |
| Current deferred tax assets | 56.36 | 5.40 | 19.77 | 20.26 | 10.06 |
| Short term receivables total | 3 701.07 | 3 215.63 | 3 297.69 | 3 864.67 | 2 070.03 |
| Cash and bank deposits | 259.52 | 67.96 | 301.50 | 1 336.24 | |
| Cash and cash equivalents | 259.52 | 67.96 | 301.50 | 1 336.24 | |
| Balance sheet total (assets) | 5 056.74 | 3 821.58 | 3 770.15 | 4 571.23 | 3 626.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 117.80 | 122.00 |
| Retained earnings | 774.58 | 774.90 | 1 088.72 | 1 036.93 | 924.22 |
| Profit of the financial year | 56.82 | 371.03 | 66.01 | 9.29 | 403.48 |
| Shareholders equity total | 966.70 | 1 282.42 | 1 291.93 | 1 244.02 | 1 529.70 |
| Provisions | 1.67 | 6.28 | |||
| Non-current other liabilities | 78.97 | 233.44 | |||
| Non-current liabilities total | 78.97 | 233.44 | |||
| Current loans from credit institutions | 769.28 | ||||
| Current trade creditors | 1 064.59 | 308.33 | 412.74 | 616.70 | 625.94 |
| Current owed to participating | 1 448.65 | 917.77 | 1 479.12 | 2 116.82 | 342.41 |
| Short-term deferred tax liabilities | 48.58 | 112.17 | |||
| Other non-interest bearing current liabilities | 728.56 | 1 031.03 | 584.69 | 587.40 | 1 015.78 |
| Current liabilities total | 4 011.07 | 2 305.71 | 2 476.55 | 3 320.92 | 2 096.31 |
| Balance sheet total (liabilities) | 5 056.74 | 3 821.58 | 3 770.15 | 4 571.23 | 3 626.01 |
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.