BS Crew ApS
CVR number: 36734531
Doktorvænget 15, 9340 Asaa
silveronecrew@gmail.com
tel: 27505972
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 130.16 | 66.40 | 81.23 | 223.27 | - 121.61 |
| Employee benefit expenses | -6.08 | -13.40 | -5.97 | -36.85 | -8.28 |
| Total depreciation | -81.96 | -43.10 | -55.84 | -34.60 | -12.82 |
| EBIT | 42.12 | 9.89 | 19.42 | 151.82 | - 142.72 |
| Other financial income | 1.63 | ||||
| Other financial expenses | -0.67 | -1.66 | -4.68 | -4.96 | -4.85 |
| Pre-tax profit | 41.45 | 8.23 | 16.36 | 146.86 | - 147.57 |
| Income taxes | -9.11 | 0.01 | -9.13 | -32.15 | 29.04 |
| Net earnings | 32.34 | 8.23 | 7.23 | 114.70 | - 118.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 85.86 | 96.43 | 80.49 | 22.17 | 9.34 |
| Tangible assets total | 85.86 | 96.43 | 80.49 | 22.17 | 9.34 |
| Investments total | |||||
| Non-current other receivables | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Long term receivables total | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Inventories total | |||||
| Current trade debtors | 15.78 | 17.43 | 1.91 | ||
| Current other receivables | 48.18 | 83.75 | 58.00 | 15.85 | |
| Current deferred tax assets | 16.00 | 14.00 | 10.00 | 32.14 | |
| Short term receivables total | 79.96 | 115.17 | 11.91 | 58.00 | 47.99 |
| Cash and bank deposits | 141.10 | 80.75 | 208.03 | 260.90 | 61.10 |
| Cash and cash equivalents | 141.10 | 80.75 | 208.03 | 260.90 | 61.10 |
| Balance sheet total (assets) | 321.92 | 307.36 | 315.43 | 356.07 | 133.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5.50 | 5.50 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 55.00 | ||||
| Other reserves | 34.50 | 34.50 | |||
| Retained earnings | 195.09 | 172.42 | 180.66 | 130.69 | 196.49 |
| Profit of the financial year | 32.34 | 8.23 | 7.23 | 114.70 | - 118.53 |
| Shareholders equity total | 267.43 | 275.66 | 227.89 | 285.39 | 117.97 |
| Non-current leasing loans | 33.81 | 23.32 | 13.72 | ||
| Non-current liabilities total | 33.81 | 23.32 | 13.72 | ||
| Current trade creditors | 10.00 | ||||
| Current owed to participating | 7.71 | 5.49 | |||
| Short-term deferred tax liabilities | 4.47 | 4.29 | 9.94 | 38.21 | |
| Other non-interest bearing current liabilities | 6.22 | 4.08 | 63.88 | 24.76 | 9.98 |
| Current liabilities total | 20.69 | 8.37 | 73.82 | 70.68 | 15.47 |
| Balance sheet total (liabilities) | 321.92 | 307.36 | 315.43 | 356.07 | 133.44 |
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.