Budgetauto Åbyhøj ApS
CVR number: 37134856
Tomsagervej 19, 8230 Åbyhøj
info2@budgetauto.dk
tel: 22939385
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 297.68 | 791.36 | 1 116.88 | 1 236.10 | 1 317.36 |
| Costs of manufacturing | -61.30 | - 453.20 | - 695.85 | - 838.65 | - 963.05 |
| Gross profit | 236.39 | 338.16 | 421.04 | 397.44 | 354.31 |
| Wages and salaries | - 110.61 | - 189.20 | - 186.40 | - 186.33 | - 192.00 |
| Social security expenses | -3.00 | -5.59 | -5.12 | ||
| Other operating expenses | -80.56 | - 103.01 | - 151.81 | - 193.51 | - 160.93 |
| Total depreciation | -18.70 | -28.03 | -36.83 | -11.51 | |
| EBIT | 23.53 | 12.32 | 40.88 | 17.61 | -10.13 |
| Other financial expenses | -0.19 | -1.12 | -0.59 | -0.12 | |
| Pre-tax profit | 23.34 | 11.20 | 40.29 | 17.48 | -10.13 |
| Income taxes | -5.18 | -6.67 | -8.86 | -3.85 | |
| Net earnings | 18.16 | 4.53 | 31.43 | 13.64 | -10.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 53.22 | 65.65 | 56.74 | 57.55 | 46.04 |
| Tangible assets total | 53.22 | 65.65 | 56.74 | 57.55 | 46.04 |
| Other receivables | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Investments total | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Long term receivables total | |||||
| Finished products/goods | 10.00 | 47.00 | 10.00 | 10.00 | 10.00 |
| Inventories total | 10.00 | 47.00 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 49.42 | 18.95 | 69.37 | 36.57 | 58.09 |
| Current deferred tax assets | 25.14 | 23.64 | 14.78 | 10.94 | 10.94 |
| Short term receivables total | 74.56 | 42.59 | 84.15 | 47.51 | 69.03 |
| Cash and bank deposits | 71.22 | 91.29 | 68.98 | 128.79 | 19.16 |
| Cash and cash equivalents | 71.22 | 91.29 | 68.98 | 128.79 | 19.16 |
| Balance sheet total (assets) | 227.00 | 264.54 | 237.88 | 261.85 | 162.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -47.61 | -33.98 | |||
| Retained earnings | - 108.19 | -83.57 | -79.05 | ||
| Profit of the financial year | 18.16 | 4.53 | 31.43 | 13.64 | -10.13 |
| Shareholders equity total | -40.03 | -29.05 | 2.38 | 16.02 | 5.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 47.40 | 46.08 | 48.08 | 89.37 | 39.93 |
| Current owed to participating | 190.20 | 191.35 | 150.75 | 113.61 | 92.20 |
| Other non-interest bearing current liabilities | 29.43 | 56.15 | 36.66 | 42.86 | 24.21 |
| Current liabilities total | 267.03 | 293.58 | 235.49 | 245.83 | 156.35 |
| Balance sheet total (liabilities) | 227.00 | 264.54 | 237.88 | 261.85 | 162.23 |
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.