Navijo Byg ApS
CVR number: 35473556
Porcelænshaven 4 F, 2000 Frederiksberg
kenneth@ohlendorff.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 108.40 | 45.78 | -74.42 | -1.00 | -6.25 |
| EBIT | 108.40 | 45.78 | -74.42 | -1.00 | -6.25 |
| Other financial income | 2.86 | 3.32 | |||
| Other financial expenses | - 103.67 | - 110.01 | -52.01 | -0.00 | |
| Pre-tax profit | 4.73 | -64.22 | - 126.43 | 1.85 | -2.93 |
| Income taxes | -2.73 | 14.13 | -22.04 | 50.09 | |
| Net earnings | 2.00 | -50.09 | - 148.47 | 1.85 | 47.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 2 848.16 | 2 848.16 | |||
| Inventories total | 2 848.16 | 2 848.16 | |||
| Current amounts owed by group member comp. | 68.26 | 92.44 | 92.01 | ||
| Current other receivables | 2.00 | ||||
| Current deferred tax assets | 49.85 | 63.98 | 30.07 | 50.09 | |
| Short term receivables total | 49.85 | 65.98 | 98.33 | 92.44 | 142.10 |
| Cash and bank deposits | 0.36 | 1.21 | 1.01 | 0.00 | 0.00 |
| Cash and cash equivalents | 0.36 | 1.21 | 1.01 | 0.00 | 0.00 |
| Balance sheet total (assets) | 2 898.38 | 2 915.36 | 99.34 | 92.44 | 142.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 5.90 | 57.90 | 157.80 | 9.33 | 11.19 |
| Profit of the financial year | 2.00 | -50.09 | - 148.47 | 1.85 | 47.16 |
| Shareholders equity total | 87.90 | 87.80 | 89.33 | 91.19 | 138.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 1.25 | 3.75 | |
| Current owed to group member | 2 788.64 | 2 787.91 | |||
| Other non-interest bearing current liabilities | 21.84 | 24.65 | 0.00 | 0.00 | 0.00 |
| Accruals and deferred income | 5.00 | ||||
| Current liabilities total | 2 810.48 | 2 827.55 | 10.00 | 1.25 | 3.75 |
| Balance sheet total (liabilities) | 2 898.38 | 2 915.36 | 99.34 | 92.44 | 142.10 |
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.