SBN INTERNATIONAL TRANSPORT-LOGISTIK ApS
CVR number: 28328311
Højstrupparken 49, 2665 Vallensbæk Strand
sbn@sbn-transport.dk
tel: 43731038
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 135.35 | 168.65 | 165.32 | 48.61 | - 115.06 |
| Employee benefit expenses | -96.42 | -44.70 | -91.51 | -67.79 | -0.29 |
| Other operating expenses | -15.01 | ||||
| Total depreciation | -0.91 | -0.08 | -2.80 | ||
| EBIT | 38.02 | 123.88 | 71.02 | -34.19 | - 115.35 |
| Other financial income | 4.74 | 5.68 | 4.37 | 5.25 | 4.42 |
| Other financial expenses | -5.43 | -8.35 | -7.69 | -8.99 | -7.36 |
| Pre-tax profit | 37.33 | 121.20 | 67.70 | -37.93 | - 118.28 |
| Income taxes | -11.02 | -29.39 | -16.08 | 5.90 | -5.90 |
| Net earnings | 26.31 | 91.81 | 51.62 | -32.03 | - 124.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 24.26 | 24.26 | 24.26 | 24.26 | 24.26 |
| Long term receivables total | 24.26 | 24.26 | 24.26 | 24.26 | 24.26 |
| Inventories total | |||||
| Current trade debtors | 77.78 | 18.60 | 66.49 | 68.67 | 15.13 |
| Prepayments and accrued income | 0.40 | ||||
| Current other receivables | 10.00 | 10.05 | 10.04 | 0.01 | 11.74 |
| Current deferred tax assets | 11.06 | 4.96 | |||
| Short term receivables total | 88.18 | 28.66 | 76.53 | 79.74 | 31.83 |
| Cash and bank deposits | 98.43 | 280.37 | 297.78 | 241.82 | 100.77 |
| Cash and cash equivalents | 98.43 | 280.37 | 297.78 | 241.82 | 100.77 |
| Balance sheet total (assets) | 210.87 | 333.28 | 398.57 | 345.82 | 156.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Other reserves | -64.10 | 27.72 | |||
| Retained earnings | -26.31 | -91.81 | 27.72 | 79.33 | 47.30 |
| Profit of the financial year | 26.31 | 91.81 | 51.62 | -32.03 | - 124.19 |
| Shareholders equity total | 85.90 | 177.72 | 229.33 | 197.30 | 73.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 36.23 | 38.01 | 35.07 | 18.55 | 29.00 |
| Current owed to participating | 82.53 | 54.75 | |||
| Short-term deferred tax liabilities | 6.24 | 24.15 | 9.12 | ||
| Other non-interest bearing current liabilities | 82.50 | 93.41 | 125.05 | 47.43 | |
| Current liabilities total | 124.97 | 155.57 | 169.24 | 148.52 | 83.75 |
| Balance sheet total (liabilities) | 210.87 | 333.28 | 398.57 | 345.82 | 156.86 |
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.