BS INVEST, ØLSTRUP ApS
CVR number: 31632692
Hovergårdevej 15, Ølstrup 6950 Ringkøbing
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 75.34 | 218.50 | 256.13 | 260.07 | 288.86 |
| Total depreciation | -13.57 | -45.25 | -45.25 | -45.25 | -45.25 |
| EBIT | 61.77 | 173.25 | 210.88 | 214.82 | 243.61 |
| Other financial income | 5.42 | 38.36 | 296.32 | 8.97 | 215.43 |
| Other financial expenses | - 119.83 | - 145.00 | - 188.90 | - 175.13 | - 360.24 |
| Net income from associates (fin.) | 1 140.41 | 5 775.70 | 6 548.27 | 213.86 | 2 095.53 |
| Pre-tax profit | 1 087.77 | 5 842.33 | 6 866.57 | 262.51 | 2 194.33 |
| Income taxes | -63.01 | -21.25 | -31.88 | ||
| Net earnings | 1 087.77 | 5 842.33 | 6 803.57 | 241.26 | 2 162.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 893.77 | 1 848.52 | 1 803.27 | 1 845.71 | 2 010.10 |
| Tangible assets total | 1 893.77 | 1 848.52 | 1 803.27 | 1 845.71 | 2 010.10 |
| Participating interests | 5 472.04 | 11 497.75 | 17 766.02 | 17 629.88 | 20 775.41 |
| Investments total | 5 472.04 | 11 497.75 | 17 766.02 | 17 629.88 | 20 775.41 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 38.13 | ||||
| Current amounts owed by group member comp. | 140.46 | 146.08 | |||
| Prepayments and accrued income | 7.70 | 7.73 | 7.78 | 8.81 | 9.40 |
| Current other receivables | 12.50 | 2 973.73 | 2 970.00 | 2 799.73 | 2 614.70 |
| Current deferred tax assets | 12.00 | 12.00 | |||
| Short term receivables total | 172.65 | 3 139.54 | 2 977.78 | 2 808.54 | 2 662.23 |
| Cash and bank deposits | 62.99 | 153.68 | 0.01 | ||
| Cash and cash equivalents | 62.99 | 153.68 | 0.01 | ||
| Balance sheet total (assets) | 7 601.46 | 16 639.48 | 22 547.07 | 22 284.14 | 25 447.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 1 882.04 | 7 447.75 | 13 716.02 | 13 579.88 | 15 325.41 |
| Retained earnings | - 934.45 | -5 412.39 | -5 838.33 | 1 101.38 | - 402.90 |
| Profit of the financial year | 1 087.77 | 5 842.33 | 6 803.57 | 241.26 | 2 162.45 |
| Shareholders equity total | 2 160.36 | 8 002.69 | 14 806.26 | 15 047.51 | 17 209.96 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5 083.19 | 7 657.01 | 6 648.11 | 6 173.84 | 7 153.29 |
| Current trade creditors | 10.90 | 0.60 | 15.00 | 15.00 | 20.30 |
| Current owed to participating | 906.33 | 942.58 | |||
| Current owed to group member | 333.01 | 952.01 | 961.53 | ||
| Short-term deferred tax liabilities | 63.01 | 21.25 | 21.88 | ||
| Other non-interest bearing current liabilities | 14.00 | 72.86 | 72.11 | 74.53 | 80.78 |
| Current liabilities total | 5 441.10 | 8 636.79 | 7 740.81 | 7 236.63 | 8 237.78 |
| Balance sheet total (liabilities) | 7 601.46 | 16 639.48 | 22 547.07 | 22 284.14 | 25 447.74 |
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.