Bentzen Papirisolering ApS
CVR number: 35233121
Mimersvej 22, 8920 Randers NV
mb@bentzenpapirisolering.dk
tel: 40936502
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 134.11 | 57.72 | 137.89 | 363.82 | 167.58 |
| Employee benefit expenses | - 115.26 | -99.74 | - 158.42 | - 102.61 | -52.18 |
| EBIT | 18.85 | -42.02 | -20.53 | 261.22 | 115.40 |
| Other financial income | 0.41 | 4.45 | 0.05 | ||
| Other financial expenses | -14.18 | -17.39 | -4.00 | -4.48 | -2.49 |
| Pre-tax profit | 5.08 | -54.96 | -24.53 | 256.74 | 112.96 |
| Income taxes | -1.19 | 10.94 | 5.26 | -56.51 | -24.85 |
| Net earnings | 3.89 | -44.03 | -19.26 | 200.23 | 88.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 17.50 | ||||
| Investments total | 17.50 | ||||
| Long term receivables total | |||||
| Finished products/goods | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 276.75 | 298.91 | 376.06 | 26.75 | 33.66 |
| Current amounts owed by group member comp. | 217.43 | 224.04 | 224.35 | 323.72 | 633.13 |
| Prepayments and accrued income | 12.00 | ||||
| Current other receivables | 29.50 | 40.61 | 46.64 | 33.76 | |
| Current deferred tax assets | 28.60 | 38.72 | 13.78 | 4.79 | |
| Short term receivables total | 534.78 | 591.17 | 654.80 | 401.91 | 700.55 |
| Cash and bank deposits | 138.54 | ||||
| Cash and cash equivalents | 138.54 | ||||
| Balance sheet total (assets) | 557.28 | 596.17 | 659.80 | 545.45 | 705.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 347.27 | ||||
| Retained earnings | 135.27 | - 208.11 | 95.13 | 75.87 | 276.11 |
| Profit of the financial year | 3.89 | -44.03 | -19.26 | 200.23 | 88.10 |
| Shareholders equity total | 219.16 | 175.14 | 155.87 | 356.11 | 444.21 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 231.69 | 266.99 | 203.01 | 36.98 | |
| Current trade creditors | 45.50 | 15.00 | 153.67 | 15.00 | 15.00 |
| Current owed to participating | 2.97 | ||||
| Current owed to group member | 23.57 | 100.11 | 30.80 | 25.42 | 112.53 |
| Short-term deferred tax liabilities | 54.91 | 20.06 | |||
| Other non-interest bearing current liabilities | 34.40 | 38.93 | 116.45 | 94.01 | 76.76 |
| Current liabilities total | 338.12 | 421.03 | 503.92 | 189.34 | 261.34 |
| Balance sheet total (liabilities) | 557.28 | 596.17 | 659.80 | 545.45 | 705.55 |
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.