BBP ARKITEKTER A/S
CVR number: 25952561
Bredgade 25 E, 1260 København K
bbp@bbp.dk
tel: 33911311
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 476.15 | 15 050.38 | 12 797.80 | 14 789.80 | 16 983.11 |
| Employee benefit expenses | -6 344.66 | -8 530.48 | -10 672.13 | -9 680.77 | -10 747.39 |
| Total depreciation | -39.76 | -39.49 | -39.25 | -28.49 | -34.54 |
| EBIT | 3 091.72 | 6 480.41 | 2 086.42 | 5 080.54 | 6 201.19 |
| Other financial income | 200.63 | 137.26 | 844.01 | 2 977.37 | 660.46 |
| Other financial expenses | - 125.48 | -2.59 | -35.82 | -37.98 | -1 965.80 |
| Pre-tax profit | 3 166.87 | 6 615.09 | 2 894.61 | 8 019.92 | 4 895.86 |
| Income taxes | - 712.77 | -1 460.57 | - 639.00 | -1 765.70 | -1 077.91 |
| Net earnings | 2 454.10 | 5 154.51 | 2 255.61 | 6 254.23 | 3 817.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 36.16 | 28.63 | |||
| Machinery and equipment | 29.99 | 99.21 | 75.76 | 48.75 | 21.74 |
| Tangible assets total | 29.99 | 99.21 | 75.76 | 84.91 | 50.37 |
| Other receivables | 74.35 | 74.75 | 77.29 | 78.14 | 81.77 |
| Investments total | 74.35 | 74.75 | 77.29 | 78.14 | 81.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4 084.33 | 4 930.72 | 3 167.87 | 3 360.49 | 4 773.19 |
| Prepayments and accrued income | 45.66 | 287.71 | 295.74 | 234.32 | 622.46 |
| Current other receivables | 1 934.16 | 598.21 | 4 278.01 | 4 608.63 | 2 550.58 |
| Current deferred tax assets | 110.13 | ||||
| Short term receivables total | 6 174.28 | 5 816.64 | 7 741.62 | 8 203.44 | 7 946.23 |
| Other current investments | 1 343.28 | 1 453.03 | 7 460.14 | 12 360.80 | 9 965.64 |
| Cash and bank deposits | 2 427.72 | 11 500.54 | 6 770.51 | 3 941.66 | 8 989.70 |
| Cash and cash equivalents | 3 770.99 | 12 953.57 | 14 230.65 | 16 302.47 | 18 955.33 |
| Balance sheet total (assets) | 10 049.63 | 18 944.17 | 22 125.32 | 24 668.95 | 27 033.71 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Shares repurchased | 3 000.00 | 900.00 | 4 500.00 | 3 000.00 | |
| Retained earnings | 350.00 | - 195.90 | 4 058.61 | 1 814.22 | 5 068.45 |
| Profit of the financial year | 2 454.10 | 5 154.51 | 2 255.61 | 6 254.23 | 3 817.94 |
| Shareholders equity total | 3 504.10 | 8 658.61 | 7 914.22 | 13 268.45 | 12 586.39 |
| Provisions | 1 108.86 | 2 220.36 | 2 113.12 | 2 951.80 | 2 595.96 |
| Non-current deferred tax liabilities | 299.22 | 343.02 | 736.00 | 860.73 | 1 070.46 |
| Non-current liabilities total | 299.22 | 343.02 | 736.00 | 860.73 | 1 070.46 |
| Advances received | 1 406.44 | 3 855.54 | 5 592.15 | 4 438.09 | 6 961.68 |
| Current trade creditors | 1 984.26 | 595.18 | 2 602.88 | 693.26 | 2 122.31 |
| Short-term deferred tax liabilities | 299.22 | 109.00 | |||
| Other non-interest bearing current liabilities | 1 746.73 | 2 972.23 | 3 166.95 | 2 456.62 | 1 587.91 |
| Current liabilities total | 5 137.44 | 7 722.17 | 11 361.97 | 7 587.97 | 10 780.90 |
| Balance sheet total (liabilities) | 10 049.63 | 18 944.17 | 22 125.32 | 24 668.95 | 27 033.71 |
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.