TJ BOLIGER ApS
CVR number: 29928886
Granvej 18, Kongsted 4683 Rønnede
info@tommyjensen-as.dk
tel: 40131003
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 043.71 | 1 271.63 | 1 913.58 | 1 364.70 | 1 651.97 |
| Employee benefit expenses | - 220.85 | ||||
| Other operating expenses | - 240.08 | ||||
| Reduction in value of non-current assets | 1 746.00 | ||||
| EBIT | 2 789.71 | 1 271.63 | 1 673.50 | 1 364.70 | 1 431.12 |
| Other financial income | 2.01 | 0.04 | -1.02 | 24.29 | |
| Other financial expenses | - 280.66 | - 411.93 | - 327.44 | - 312.51 | - 321.78 |
| Exchange rate differences | - 116.00 | 16.50 | 631.08 | 167.87 | |
| Pre-tax profit | 2 509.05 | 745.72 | 1 362.60 | 1 682.25 | 1 301.49 |
| Income taxes | - 551.99 | - 192.00 | - 352.59 | - 370.07 | - 286.33 |
| Net earnings | 1 957.06 | 553.71 | 1 010.01 | 1 312.17 | 1 015.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 18 294.42 | 24 263.08 | 22 411.44 | 23 284.88 | 26 347.54 |
| Tangible assets total | 18 294.42 | 24 263.08 | 22 411.44 | 23 284.88 | 26 347.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1.47 | 1.52 | 1.56 | 1.56 | |
| Prepayments and accrued income | 22.66 | 5.36 | 18.53 | 17.16 | 20.72 |
| Current other receivables | 8.65 | ||||
| Short term receivables total | 24.13 | 6.88 | 20.09 | 18.73 | 29.37 |
| Cash and bank deposits | 283.05 | 307.72 | 1 586.70 | 1 294.14 | 35.29 |
| Cash and cash equivalents | 283.05 | 307.72 | 1 586.70 | 1 294.14 | 35.29 |
| Balance sheet total (assets) | 18 601.60 | 24 577.67 | 24 018.24 | 24 597.75 | 26 412.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 4 193.46 | 6 150.52 | 6 704.23 | 7 714.25 | 9 026.42 |
| Profit of the financial year | 1 957.06 | 553.71 | 1 010.01 | 1 312.17 | 1 015.16 |
| Shareholders equity total | 6 275.52 | 6 829.23 | 7 839.25 | 9 151.42 | 10 166.58 |
| Provisions | 1 004.30 | 978.78 | 982.41 | 1 121.23 | 1 158.17 |
| Non-current loans from credit institutions | 9 835.10 | 12 827.37 | 11 339.91 | 10 971.70 | 10 599.72 |
| Non-current owed to group member | 232.29 | 1 882.42 | 2 158.29 | 1 570.53 | 2 345.98 |
| Non-current liabilities total | 10 067.39 | 14 709.78 | 13 498.19 | 12 542.23 | 12 945.70 |
| Current loans from credit institutions | 355.50 | 425.46 | 364.45 | 368.20 | 371.99 |
| Advances received | 294.71 | 405.71 | 412.61 | 431.22 | 470.60 |
| Current trade creditors | 25.75 | 476.32 | 73.44 | 255.64 | 174.06 |
| Current owed to group member | 270.61 | ||||
| Other non-interest bearing current liabilities | 578.43 | 752.38 | 847.89 | 727.81 | 854.51 |
| Current liabilities total | 1 254.38 | 2 059.87 | 1 698.39 | 1 782.87 | 2 141.76 |
| Balance sheet total (liabilities) | 18 601.60 | 24 577.67 | 24 018.24 | 24 597.75 | 26 412.21 |
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.