NYSOM BYG ApS
CVR number: 76160228
Hylkedalsparken 5, Seest 6000 Kolding
tel: 75526394
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 220.63 | 142.50 | 196.31 | 184.73 | 206.16 |
| Employee benefit expenses | - 108.23 | -44.86 | -55.70 | -56.18 | -79.08 |
| Total depreciation | -35.47 | -35.47 | -35.47 | -35.47 | -35.47 |
| EBIT | 76.93 | 62.18 | 105.15 | 93.09 | 91.61 |
| Other financial income | 0.05 | 32.78 | 93.85 | 46.44 | |
| Other financial expenses | -34.62 | -29.51 | -27.67 | - 153.35 | -25.79 |
| Pre-tax profit | 42.36 | 65.44 | 171.33 | -60.25 | 112.26 |
| Income taxes | 35.06 | -14.37 | -37.72 | 13.18 | -24.70 |
| Net earnings | 77.42 | 51.07 | 133.61 | -47.07 | 87.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 213.21 | 1 177.74 | 1 142.27 | 1 106.81 | 1 071.35 |
| Tangible assets total | 1 213.21 | 1 177.74 | 1 142.27 | 1 106.81 | 1 071.35 |
| Investments total | |||||
| Non-current loans receivable | 1 068.94 | 1 162.79 | 947.84 | 701.60 | |
| Deferred tax assets | 201.23 | ||||
| Long term receivables total | 201.23 | 1 068.94 | 1 162.79 | 947.84 | 701.60 |
| Inventories total | |||||
| Prepayments and accrued income | 2.53 | 2.56 | 2.60 | 2.66 | |
| Current other receivables | 48.59 | 6.19 | 4.16 | 0.01 | 191.17 |
| Current deferred tax assets | 47.54 | 224.42 | 216.84 | 232.02 | 232.44 |
| Short term receivables total | 98.66 | 233.17 | 223.59 | 234.69 | 423.61 |
| Cash and bank deposits | 928.77 | 57.63 | 66.07 | 88.60 | 11.20 |
| Cash and cash equivalents | 928.77 | 57.63 | 66.07 | 88.60 | 11.20 |
| Balance sheet total (assets) | 2 441.86 | 2 537.48 | 2 594.72 | 2 377.93 | 2 207.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 100.00 | 113.00 | 114.40 | 122.00 | |
| Retained earnings | 941.13 | 918.56 | 856.62 | 875.84 | 706.76 |
| Profit of the financial year | 77.42 | 51.07 | 133.61 | -47.07 | 87.56 |
| Shareholders equity total | 1 318.56 | 1 369.62 | 1 403.23 | 1 243.16 | 1 216.32 |
| Non-current loans from credit institutions | 922.43 | 893.43 | 863.84 | 832.63 | 801.60 |
| Non-current liabilities total | 922.43 | 893.43 | 863.84 | 832.63 | 801.60 |
| Current loans from credit institutions | 37.97 | 30.00 | 31.08 | 31.00 | 31.20 |
| Current owed to participating | 41.40 | 55.29 | 68.11 | 131.21 | |
| Short-term deferred tax liabilities | 47.88 | 17.13 | |||
| Other non-interest bearing current liabilities | 121.50 | 189.14 | 180.58 | 139.93 | 141.50 |
| Current liabilities total | 200.88 | 274.43 | 327.65 | 302.14 | 189.83 |
| Balance sheet total (liabilities) | 2 441.86 | 2 537.48 | 2 594.72 | 2 377.93 | 2 207.75 |
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.