STARUP BYG ApS
CVR number: 29515336
Sønderskovvej 116, Nordenskov 6800 Varde
tel: 75298590
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 166.20 | 166.17 | 93.09 | - 395.50 | 131.25 |
| EBIT | 166.20 | 166.17 | 93.09 | - 395.50 | 131.25 |
| Other financial income | 7.50 | ||||
| Other financial expenses | -40.77 | -41.53 | -41.25 | -67.89 | -54.23 |
| Pre-tax profit | 125.43 | 124.63 | 51.84 | - 455.89 | 77.02 |
| Income taxes | -12.86 | -45.13 | -13.98 | -12.50 | |
| Net earnings | 112.57 | 79.51 | 37.86 | - 455.89 | 64.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 809.04 | 3 809.04 | 3 809.04 | 2 752.59 | 2 752.59 |
| Tangible assets total | 3 809.04 | 3 809.04 | 3 809.04 | 2 752.59 | 2 752.59 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 94.53 | 126.19 | 44.90 | 99.49 | 48.67 |
| Prepayments and accrued income | 8.62 | 6.79 | 17.46 | 14.69 | 16.82 |
| Current deferred tax assets | 16.50 | ||||
| Short term receivables total | 119.65 | 132.98 | 62.36 | 114.18 | 65.50 |
| Balance sheet total (assets) | 3 928.69 | 3 942.03 | 3 871.41 | 2 866.78 | 2 818.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 117.98 | -5.41 | 74.10 | 111.96 | - 343.93 |
| Profit of the financial year | 112.57 | 79.51 | 37.86 | - 455.89 | 64.53 |
| Shareholders equity total | 119.59 | 199.10 | 236.96 | - 218.93 | - 154.41 |
| Non-current loans from credit institutions | 1 893.64 | 1 786.32 | 1 679.14 | 1 157.35 | 1 090.08 |
| Non-current liabilities total | 1 893.64 | 1 786.32 | 1 679.14 | 1 157.35 | 1 090.08 |
| Current loans from credit institutions | 381.03 | 392.02 | 376.63 | 220.01 | 172.82 |
| Current owed to participating | 1 465.29 | 1 465.29 | 1 482.29 | 1 642.29 | 1 642.29 |
| Short-term deferred tax liabilities | 40.24 | 11.66 | 8.50 | ||
| Other non-interest bearing current liabilities | 69.14 | 99.31 | 56.15 | 54.40 | 58.81 |
| Current liabilities total | 1 915.47 | 1 956.61 | 1 955.31 | 1 928.36 | 1 882.42 |
| Balance sheet total (liabilities) | 3 928.69 | 3 942.03 | 3 871.41 | 2 866.78 | 2 818.09 |
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.