Bautik ApS
CVR number: 42496219
Stærmosevej 18, 5683 Haarby
info@bautik.dk
tel: 60623802
www.bautik.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 2 764.37 | 2 886.88 | 2 092.85 |
| Employee benefit expenses | -1 101.21 | -1 196.11 | -1 278.81 |
| Total depreciation | - 308.75 | - 261.16 | - 258.33 |
| EBIT | 1 354.41 | 1 429.62 | 555.71 |
| Other financial income | 0.50 | 0.04 | |
| Other financial expenses | -4.14 | -68.22 | -72.78 |
| Pre-tax profit | 1 350.78 | 1 361.39 | 482.96 |
| Income taxes | - 300.85 | - 301.76 | - 118.71 |
| Net earnings | 1 049.93 | 1 059.64 | 364.26 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 800.00 | 600.00 | 400.00 |
| Intangible assets total | 800.00 | 600.00 | 400.00 |
| Machinery and equipment | 349.76 | 133.60 | 156.20 |
| Tangible assets total | 349.76 | 133.60 | 156.20 |
| Investments total | |||
| Non-curr. owed by group member comp. | 50.50 | ||
| Non-current other receivables | 88.65 | 69.90 | 219.90 |
| Long term receivables total | 139.15 | 69.90 | 219.90 |
| Finished products/goods | 2 018.15 | 2 488.72 | 3 296.66 |
| Advance payments | 648.28 | 485.97 | |
| Inventories total | 2 666.43 | 2 974.68 | 3 296.66 |
| Current trade debtors | 28.23 | 77.56 | 21.07 |
| Current amounts owed by group member comp. | 211.25 | ||
| Prepayments and accrued income | 15.61 | 14.27 | 16.02 |
| Current other receivables | 36.73 | 50.21 | |
| Short term receivables total | 80.57 | 91.83 | 298.54 |
| Cash and bank deposits | 571.25 | 347.40 | |
| Cash and cash equivalents | 571.25 | 347.40 | |
| Balance sheet total (assets) | 4 607.16 | 4 217.42 | 4 371.30 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 2 500.00 | 1 300.00 | |
| Retained earnings | -93.02 | 956.91 | 716.55 |
| Profit of the financial year | 1 049.93 | 1 059.64 | 364.26 |
| Shareholders equity total | 3 496.91 | 2 056.55 | 2 420.80 |
| Provisions | 190.95 | 140.47 | 96.84 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 766.39 | ||
| Current trade creditors | 258.74 | 86.46 | 240.17 |
| Current owed to group member | 1 202.88 | 282.94 | |
| Short-term deferred tax liabilities | 348.11 | 352.24 | 162.34 |
| Other non-interest bearing current liabilities | 312.45 | 378.83 | 401.82 |
| Current liabilities total | 919.30 | 2 020.40 | 1 853.65 |
| Balance sheet total (liabilities) | 4 607.16 | 4 217.42 | 4 371.30 |
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.