Thomas Danborg Byggerådgivning ApS
CVR number: 36491469
Holsteinborgvej 4, 2720 Vanløse
td@thomasdanborg.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 339.79 | 324.68 | 322.77 | 309.69 | 146.02 |
| Other operating income | 115.00 | ||||
| External services | -60.60 | -72.59 | -68.99 | - 112.96 | -82.81 |
| Gross profit | 279.19 | 367.09 | 253.78 | 196.73 | 63.21 |
| Employee benefit expenses | - 350.38 | - 241.47 | - 250.21 | - 128.17 | - 138.26 |
| EBIT | -71.19 | 125.62 | 3.57 | 68.56 | -75.05 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -1.28 | -0.96 | |||
| Pre-tax profit | -71.18 | 125.62 | 2.29 | 67.60 | -75.05 |
| Income taxes | 20.00 | -22.26 | -0.57 | -14.95 | |
| Net earnings | -51.18 | 103.35 | 1.72 | 52.65 | -75.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 18.05 | 7.50 | |||
| Prepayments and accrued income | 20.00 | 10.00 | 10.00 | ||
| Current other receivables | 20.00 | 7.65 | 2.00 | 91.03 | 50.61 |
| Current deferred tax assets | 20.00 | ||||
| Short term receivables total | 58.05 | 15.15 | 22.00 | 101.03 | 60.61 |
| Cash and bank deposits | 95.73 | 267.61 | 227.31 | 166.48 | 103.75 |
| Cash and cash equivalents | 95.73 | 267.61 | 227.31 | 166.48 | 103.75 |
| Balance sheet total (assets) | 153.77 | 282.75 | 249.31 | 267.51 | 164.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | ||||
| Retained earnings | 69.14 | 17.95 | 121.31 | 123.02 | 175.67 |
| Profit of the financial year | -51.18 | 103.35 | 1.72 | 52.65 | -75.05 |
| Shareholders equity total | 117.95 | 171.31 | 173.02 | 225.67 | 150.62 |
| Non-current liabilities total | |||||
| Current owed to participating | 6.33 | 21.36 | 8.27 | 3.00 | 6.00 |
| Short-term deferred tax liabilities | 0.90 | 14.95 | |||
| Other non-interest bearing current liabilities | 29.50 | 90.09 | 67.12 | 23.89 | 7.74 |
| Current liabilities total | 35.82 | 111.45 | 76.29 | 41.84 | 13.74 |
| Balance sheet total (liabilities) | 153.77 | 282.75 | 249.31 | 267.51 | 164.36 |
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.