BRØRUP NY-BYG ApS
CVR number: 20421630
Vestre Maltvej 1 A, 6650 Brørup
bk@snedkergarden.dk
tel: 75382460
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 106.02 | 187.08 | 101.02 | 103.22 | 101.98 |
| Total depreciation | -19.15 | -12.44 | -12.44 | -12.44 | -12.44 |
| EBIT | 86.87 | 174.64 | 88.58 | 90.78 | 89.54 |
| Other financial income | 0.02 | 0.20 | |||
| Other financial expenses | -18.53 | -16.60 | -12.70 | -9.02 | -8.34 |
| Pre-tax profit | 68.35 | 158.03 | 76.07 | 81.76 | 81.20 |
| Income taxes | -19.34 | -14.83 | -19.49 | -20.79 | -20.70 |
| Net earnings | 49.02 | 143.21 | 56.58 | 60.97 | 60.50 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 964.62 | 608.12 | 595.67 | 583.23 | 570.79 |
| Tangible assets total | 964.62 | 608.12 | 595.67 | 583.23 | 570.79 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 7.49 | 8.45 | 13.46 | 9.23 | 9.16 |
| Short term receivables total | 7.49 | 8.45 | 13.46 | 9.23 | 9.16 |
| Cash and bank deposits | 61.41 | 545.60 | 319.43 | 193.22 | 183.13 |
| Cash and cash equivalents | 61.41 | 545.60 | 319.43 | 193.22 | 183.13 |
| Balance sheet total (assets) | 1 033.53 | 1 162.16 | 928.56 | 785.68 | 763.08 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | ||
| Retained earnings | 24.23 | 73.24 | 104.65 | 104.03 | 106.10 |
| Profit of the financial year | 49.02 | 143.21 | 56.58 | 60.97 | 60.50 |
| Shareholders equity total | 198.24 | 341.45 | 342.73 | 347.20 | 350.50 |
| Provisions | 0.00 | -0.00 | |||
| Non-current loans from credit institutions | 630.75 | 417.75 | 389.79 | 361.91 | 336.12 |
| Non-current liabilities total | 630.75 | 417.75 | 389.79 | 361.91 | 336.12 |
| Current loans from credit institutions | 44.13 | 213.94 | 27.97 | 27.87 | 25.85 |
| Current trade creditors | 14.84 | 51.89 | 11.00 | 11.00 | 11.00 |
| Current owed to participating | 121.63 | 112.24 | 122.67 | ||
| Short-term deferred tax liabilities | 3.34 | 0.83 | 7.49 | 10.79 | 12.70 |
| Other non-interest bearing current liabilities | 20.60 | 24.07 | 26.91 | 26.90 | 26.90 |
| Current liabilities total | 204.54 | 402.97 | 196.04 | 76.56 | 76.45 |
| Balance sheet total (liabilities) | 1 033.53 | 1 162.16 | 928.56 | 785.68 | 763.08 |
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.