OSKARS BUD- & FLYTTEFORRETNING ApS
CVR number: 26987857
A.C.Illums Vej 2, 8600 Silkeborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 996.24 | 6 220.14 | 7 271.33 | 7 311.07 | 6 669.63 |
| Employee benefit expenses | -4 520.69 | -4 902.94 | -4 909.89 | -4 941.95 | -4 674.29 |
| Total depreciation | - 364.27 | - 345.50 | - 449.43 | - 412.95 | - 373.88 |
| EBIT | 1 111.28 | 971.69 | 1 912.02 | 1 956.17 | 1 621.46 |
| Other financial income | 0.20 | 12.32 | |||
| Other financial expenses | -65.31 | -46.75 | -42.37 | -18.90 | -12.22 |
| Pre-tax profit | 1 045.97 | 924.94 | 1 869.85 | 1 937.27 | 1 621.56 |
| Income taxes | - 230.75 | - 204.08 | - 426.63 | - 442.06 | - 370.69 |
| Net earnings | 815.22 | 720.86 | 1 443.22 | 1 495.20 | 1 250.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 626.84 | 1 405.81 | 1 758.01 | 1 406.06 | 1 054.12 |
| Machinery and equipment | 342.96 | 268.49 | 134.27 | 73.27 | 113.13 |
| Tangible assets total | 1 969.81 | 1 674.30 | 1 892.28 | 1 479.33 | 1 167.25 |
| Other receivables | 216.00 | 216.00 | 216.00 | 216.00 | 216.00 |
| Investments total | 216.00 | 216.00 | 216.00 | 216.00 | 216.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 876.25 | 1 755.93 | 1 966.01 | 1 985.49 | 1 814.10 |
| Current owed by particip. interest comp. | 55.58 | ||||
| Prepayments and accrued income | 58.79 | 55.37 | 55.48 | 118.44 | 139.43 |
| Current other receivables | 263.91 | 432.35 | |||
| Short term receivables total | 1 935.04 | 1 811.30 | 2 340.97 | 2 536.28 | 1 953.52 |
| Cash and bank deposits | 590.36 | 872.25 | 895.12 | 524.48 | 1 555.62 |
| Cash and cash equivalents | 590.36 | 872.25 | 895.12 | 524.48 | 1 555.62 |
| Balance sheet total (assets) | 4 711.20 | 4 573.85 | 5 344.37 | 4 756.09 | 4 892.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 800.00 | 700.00 | 1 440.00 | 1 400.00 | 1 931.38 |
| Other reserves | -1 750.00 | ||||
| Retained earnings | 421.02 | 536.23 | - 182.91 | - 139.69 | - 575.86 |
| Profit of the financial year | 815.22 | 720.86 | 1 443.22 | 1 495.20 | 1 250.86 |
| Shareholders equity total | 2 161.23 | 2 082.09 | 2 825.31 | 2 880.52 | 981.38 |
| Provisions | 202.09 | 186.43 | 189.41 | 154.73 | 118.01 |
| Non-current liabilities total | |||||
| Current trade creditors | 382.24 | 375.53 | 398.65 | 422.88 | 595.65 |
| Current owed to participating | 1 244.49 | 559.51 | 8.32 | 1 758.65 | |
| Short-term deferred tax liabilities | 124.84 | 219.43 | 360.37 | 421.39 | 340.53 |
| Other non-interest bearing current liabilities | 596.32 | 1 118.79 | 1 518.43 | 831.65 | 1 074.57 |
| Accruals and deferred income | 32.08 | 52.20 | 36.60 | 23.60 | |
| Current liabilities total | 2 347.89 | 2 305.33 | 2 329.65 | 1 720.84 | 3 793.00 |
| Balance sheet total (liabilities) | 4 711.20 | 4 573.85 | 5 344.37 | 4 756.09 | 4 892.39 |
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.