ESBJERG TAXA BUSSER A/S — Credit Rating and Financial Key Figures
CVR number: 32159184
Lillebæltsvej 10, 6715 Esbjerg N
tel: 75143344
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 720.95 | 2 714.45 | 3 315.15 | 3 385.85 | 6 455.22 |
| Employee benefit expenses | -1 242.71 | - 923.27 | -1 118.25 | -1 389.69 | -4 647.85 |
| Total depreciation | -23.20 | -85.09 | |||
| EBIT | 1 478.24 | 1 791.17 | 2 196.90 | 1 972.95 | 1 722.27 |
| Other financial income | 31.30 | 58.49 | 88.47 | 139.20 | 12.44 |
| Other financial expenses | -2.13 | -20.17 | -19.90 | -22.03 | -47.58 |
| Net income from associates (fin.) | - 105.72 | - 362.34 | 3.67 | ||
| Pre-tax profit | 1 401.69 | 1 467.15 | 2 269.15 | 2 090.12 | 1 687.13 |
| Income taxes | - 331.63 | - 405.77 | - 500.80 | - 442.08 | - 377.36 |
| Net earnings | 1 070.06 | 1 061.38 | 1 768.35 | 1 648.04 | 1 309.77 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 529.61 | 599.83 | |||
| Machinery and equipment | 20.00 | ||||
| Tangible assets total | 20.00 | 529.61 | 599.83 | ||
| Holdings in group member companies | 1 848.21 | 844.33 | |||
| Investments total | 1 848.21 | 844.33 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 490.63 | 1 427.46 | 1 519.35 | 1 638.82 | 3 569.26 |
| Current amounts owed by group member comp. | 2 840.63 | 3 614.84 | 5 538.25 | 6 371.01 | 5 044.33 |
| Prepayments and accrued income | 852.38 | ||||
| Current other receivables | 40.00 | 52.29 | 11.47 | 39.77 | 0.80 |
| Short term receivables total | 3 371.26 | 5 094.59 | 7 069.07 | 8 049.60 | 9 466.76 |
| Cash and bank deposits | 73.40 | 133.10 | 164.81 | 233.36 | 1 277.47 |
| Cash and cash equivalents | 73.40 | 133.10 | 164.81 | 233.36 | 1 277.47 |
| Balance sheet total (assets) | 5 312.88 | 6 072.01 | 7 233.89 | 8 812.57 | 11 344.06 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 5 000.00 | ||||
| Retained earnings | 1 720.59 | 2 790.65 | 3 852.02 | 5 620.37 | 2 268.41 |
| Profit of the financial year | 1 070.06 | 1 061.38 | 1 768.35 | 1 648.04 | 1 309.77 |
| Shareholders equity total | 3 390.65 | 4 452.02 | 6 220.37 | 7 868.41 | 9 178.18 |
| Provisions | 1.24 | 10.71 | 26.98 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 111.93 | 139.64 | 180.25 | 218.35 | 1 261.88 |
| Current owed to group member | 1 296.90 | 916.72 | 455.30 | 397.62 | 106.94 |
| Short-term deferred tax liabilities | 323.73 | 289.82 | 153.60 | 125.38 | 203.09 |
| Other non-interest bearing current liabilities | 188.43 | 273.81 | 224.37 | 192.10 | 566.99 |
| Current liabilities total | 1 920.99 | 1 619.99 | 1 013.51 | 933.45 | 2 138.90 |
| Balance sheet total (liabilities) | 5 312.88 | 6 072.01 | 7 233.89 | 8 812.57 | 11 344.06 |
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.