BESTGO FACILITY ApS
CVR number: 36400994
Birkevej 26, 3320 Skævinge
bestgo.facility@gmail.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 220.40 | 2 474.20 | 1 566.07 | 1 212.00 | 1 763.02 |
| Employee benefit expenses | - 145.47 | -1 560.80 | -1 563.68 | -1 085.10 | -1 187.55 |
| Total depreciation | -92.81 | - 101.25 | - 185.16 | - 258.46 | |
| EBIT | 74.92 | 820.58 | -98.86 | -58.26 | 317.01 |
| Other financial income | 0.25 | 0.02 | 0.42 | ||
| Other financial expenses | -12.41 | -31.48 | -64.38 | -71.60 | - 103.12 |
| Reduction non-current investment assets | -64.47 | ||||
| Net income from associates (fin.) | -9.55 | -4.87 | -2.95 | -5.98 | -1.87 |
| Pre-tax profit | -11.26 | 784.23 | - 166.17 | - 135.83 | 212.43 |
| Income taxes | -15.23 | - 175.61 | 28.35 | -4.00 | |
| Net earnings | -26.49 | 608.62 | - 137.83 | - 139.83 | 212.43 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 737.19 | 635.94 | 1 375.78 | 1 649.14 | |
| Tangible assets total | 737.19 | 635.94 | 1 375.78 | 1 649.14 | |
| Holdings in group member companies | 15.68 | 10.80 | 7.86 | 1.87 | |
| Investments total | 15.68 | 10.80 | 7.86 | 1.87 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 313.37 | 13.76 | 4.09 | 291.30 | 479.99 |
| Current amounts owed by group member comp. | 1 105.61 | 963.69 | 438.21 | ||
| Prepayments and accrued income | 19.18 | 20.27 | |||
| Current other receivables | 38.50 | 3.00 | 35.42 | 217.16 | 56.60 |
| Current deferred tax assets | 18.55 | 4.00 | 11.00 | 33.00 | |
| Short term receivables total | 370.43 | 1 141.55 | 1 027.48 | 957.67 | 569.59 |
| Cash and bank deposits | 127.54 | 121.33 | 21.99 | 41.59 | 295.11 |
| Cash and cash equivalents | 127.54 | 121.33 | 21.99 | 41.59 | 295.11 |
| Balance sheet total (assets) | 513.65 | 2 010.87 | 1 693.26 | 2 376.91 | 2 513.84 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | - 341.41 | - 367.90 | 240.72 | 102.89 | -36.94 |
| Profit of the financial year | -26.49 | 608.62 | - 137.83 | - 139.83 | 212.43 |
| Shareholders equity total | - 217.90 | 390.72 | 252.89 | 113.06 | 325.49 |
| Provisions | 24.35 | ||||
| Non-current leasing loans | 504.44 | 382.27 | 836.09 | 1 056.64 | |
| Non-current liabilities total | 504.44 | 382.27 | 836.09 | 1 056.64 | |
| Current loans from credit institutions | 118.67 | 122.17 | 272.32 | 291.03 | |
| Advances received | 32.62 | 11.72 | |||
| Current trade creditors | 141.47 | 49.47 | 163.57 | 338.42 | 120.48 |
| Current owed to group member | 149.50 | 20.34 | 0.92 | 0.92 | 240.72 |
| Short-term deferred tax liabilities | 116.71 | 123.79 | |||
| Other non-interest bearing current liabilities | 440.58 | 753.56 | 647.65 | 816.09 | 467.75 |
| Current liabilities total | 731.55 | 1 091.37 | 1 058.10 | 1 427.76 | 1 131.71 |
| Balance sheet total (liabilities) | 513.65 | 2 010.87 | 1 693.26 | 2 376.91 | 2 513.84 |
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.