BORNEMANN ApS
CVR number: 10177847
Kirkeltevej 55, 3450 Allerød
bornemannaps@gmail.com
tel: 40141928
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 332.02 | 632.78 | |||
| Other operating income | 302.26 | 174.65 | |||
| Costs of manufacturing | - 163.35 | - 224.20 | |||
| Rents | -60.36 | -25.20 | |||
| Gross profit | 306.20 | 510.09 | 1 642.03 | 595.50 | 203.09 |
| Costs of management | - 104.37 | -47.95 | |||
| Employee benefit expenses | - 512.44 | - 460.83 | - 506.45 | ||
| Total depreciation | - 156.21 | -91.13 | - 154.19 | - 154.19 | -88.13 |
| EBIT | - 281.89 | -13.88 | 975.40 | -19.52 | - 391.49 |
| Other financial income | 0.94 | 48.02 | 43.67 | ||
| Other financial expenses | -14.20 | -11.07 | -20.67 | -38.46 | -8.30 |
| Pre-tax profit | - 295.15 | -24.95 | 954.73 | -9.95 | - 356.12 |
| Income taxes | 64.93 | 5.50 | - 200.94 | - 226.36 | |
| Net earnings | - 230.22 | -19.45 | 753.79 | - 236.31 | - 356.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 087.10 | 3 039.37 | 2 914.00 | 2 835.98 | 2 757.97 |
| Buildings | 43.55 | 39.74 | 35.94 | ||
| Machinery and equipment | 248.47 | 205.08 | 359.71 | 287.33 | 346.63 |
| Tangible assets total | 3 335.57 | 3 244.44 | 3 317.25 | 3 163.06 | 3 140.53 |
| Investments total | |||||
| Non-current loans receivable | 32.80 | 77.40 | 79.92 | ||
| Long term receivables total | 32.80 | 77.40 | 79.92 | ||
| Inventories total | |||||
| Current trade debtors | 56.47 | 8.76 | 214.33 | ||
| Current other receivables | 27.00 | 54.00 | |||
| Current deferred tax assets | 43.00 | 28.50 | 38.55 | 56.00 | |
| Short term receivables total | 126.47 | 91.26 | 214.33 | 38.55 | 56.00 |
| Other current investments | 32.80 | 32.80 | |||
| Cash and bank deposits | 3 161.92 | 3 454.50 | 4 377.27 | 3 913.18 | 3 597.88 |
| Cash and cash equivalents | 3 194.72 | 3 487.30 | 4 377.27 | 3 913.18 | 3 597.88 |
| Balance sheet total (assets) | 6 656.76 | 6 823.01 | 7 941.65 | 7 192.19 | 6 874.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 1 737.52 | 1 737.52 | 1 614.00 | 1 614.00 | 1 614.00 |
| Shares repurchased | 50.00 | 55.00 | 114.40 | 116.10 | 61.00 |
| Retained earnings | 4 153.84 | 3 891.43 | 3 881.11 | 4 576.01 | 4 278.69 |
| Profit of the financial year | - 230.22 | -19.45 | 753.79 | - 236.31 | - 356.12 |
| Shareholders equity total | 5 836.15 | 5 789.51 | 6 488.30 | 6 194.79 | 5 722.57 |
| Provisions | 461.92 | 441.92 | 388.62 | 634.67 | 634.67 |
| Non-current accruals and deferred income | 30.10 | 25.00 | 25.00 | ||
| Non-current other liabilities | 72.52 | 72.52 | 81.32 | 81.32 | 81.32 |
| Non-current deferred tax liabilities | 162.96 | ||||
| Non-current liabilities total | 72.52 | 72.52 | 274.38 | 106.32 | 106.32 |
| Current bonds | 6.47 | ||||
| Current trade creditors | 88.41 | 17.39 | 125.00 | ||
| Current owed to participating | 74.09 | 109.81 | |||
| Other non-interest bearing current liabilities | 114.87 | 383.05 | 658.88 | 256.40 | 410.77 |
| Accruals and deferred income | 8.80 | 8.80 | |||
| Current liabilities total | 286.17 | 519.05 | 790.35 | 256.40 | 410.77 |
| Balance sheet total (liabilities) | 6 656.76 | 6 823.01 | 7 941.65 | 7 192.19 | 6 874.33 |
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.