MSA - BYG ApS
CVR number: 10160626
Møsten 23, Butterup 4420 Regstrup
msabyg@gmail.com
tel: 40308392
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 145.07 | 4.30 | 240.20 | 23.18 | 249.01 |
| Costs of management | -88.84 | -89.69 | -81.94 | -79.81 | -85.57 |
| EBIT | 56.23 | -85.38 | 158.25 | -56.63 | 163.44 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -0.18 | -1.09 | -2.02 | -1.92 | -1.62 |
| Pre-tax profit | 56.05 | -86.47 | 156.23 | -58.55 | 161.86 |
| Income taxes | -9.00 | -0.03 | -15.38 | -0.82 | -23.65 |
| Net earnings | 47.05 | -86.50 | 140.86 | -59.37 | 138.20 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 112.42 | 165.94 | 235.52 | 171.16 | 289.02 |
| Current other receivables | 2.34 | ||||
| Current deferred tax assets | 2.00 | 2.00 | |||
| Short term receivables total | 112.42 | 167.94 | 235.52 | 175.50 | 289.02 |
| Cash and bank deposits | 325.14 | 173.05 | 403.94 | 243.16 | 213.29 |
| Cash and cash equivalents | 325.14 | 173.05 | 403.94 | 243.16 | 213.29 |
| Balance sheet total (assets) | 437.56 | 340.98 | 639.46 | 418.67 | 502.31 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 120.00 | ||||
| Other reserves | - 120.00 | ||||
| Retained earnings | 118.59 | 165.64 | -20.86 | 120.00 | -59.38 |
| Profit of the financial year | 47.05 | -86.50 | 140.86 | -59.37 | 138.20 |
| Shareholders equity total | 290.64 | 204.14 | 245.00 | 185.62 | 203.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 41.44 | 63.48 | 126.62 | 103.86 | 58.42 |
| Short-term deferred tax liabilities | 1.00 | 11.38 | 19.66 | ||
| Other non-interest bearing current liabilities | 104.48 | 73.37 | 256.47 | 129.18 | 220.40 |
| Current liabilities total | 146.92 | 136.84 | 394.47 | 233.05 | 298.48 |
| Balance sheet total (liabilities) | 437.56 | 340.98 | 639.46 | 418.67 | 502.31 |
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.