BILUDAN GRUPPEN A/S
CVR number: 23075210
Kristianiagade 16, 2100 København Ø
Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 132.00 | 132.00 |
| Gross profit | 132.00 | 132.00 |
| Costs of management | -6 550.00 | -11 520.00 |
| EBIT | -6 418.00 | -11 388.00 |
| Other financial income | 6 318.00 | 19 191.00 |
| Other financial expenses | -6 935.00 | -4 640.00 |
| Net income from associates (fin.) | -40 743.00 | -8 539.00 |
| Pre-tax profit | -47 778.00 | -5 376.00 |
| Income taxes | 655.00 | - 108.00 |
| Net earnings | -47 123.00 | -5 484.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 1 641.00 | 1 641.00 |
| Tangible assets total | 1 641.00 | 1 641.00 |
| Holdings in group member companies | 20 684.00 | 20 257.00 |
| Investments total | 20 684.00 | 20 257.00 |
| Non-current loans receivable | 525.00 | 525.00 |
| Long term receivables total | 525.00 | 525.00 |
| Inventories total | ||
| Current amounts owed by group member comp. | 95 038.00 | 26 739.00 |
| Prepayments and accrued income | 101.00 | 125.00 |
| Current other receivables | 68 325.00 | 72 407.00 |
| Current deferred tax assets | 4 131.00 | 3 062.00 |
| Short term receivables total | 167 595.00 | 102 333.00 |
| Other current investments | 167 291.00 | 58 238.00 |
| Cash and bank deposits | 238.00 | 77 689.00 |
| Cash and cash equivalents | 167 529.00 | 135 927.00 |
| Balance sheet total (assets) | 357 974.00 | 260 683.00 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 750.00 | 750.00 |
| Retained earnings | 290 852.00 | 243 729.00 |
| Profit of the financial year | -47 123.00 | -5 484.00 |
| Shareholders equity total | 244 479.00 | 238 995.00 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 92 028.00 | 10 000.00 |
| Current trade creditors | 347.00 | 369.00 |
| Current owed to group member | 20 390.00 | 7 167.00 |
| Short-term deferred tax liabilities | 1 023.00 | |
| Other non-interest bearing current liabilities | 730.00 | 3 129.00 |
| Current liabilities total | 113 495.00 | 21 688.00 |
| Balance sheet total (liabilities) | 357 974.00 | 260 683.00 |
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.