BN El montage ApS
CVR number: 37228990
Overklitvej 66, Vennebjerg 9800 Hjørring
tel: 21269051
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 545.73 | 260.94 | 237.59 | 549.66 | 62.01 |
| Employee benefit expenses | - 533.08 | - 224.19 | - 230.01 | - 471.99 | -47.13 |
| Total depreciation | -10.97 | -16.08 | -8.02 | ||
| EBIT | 12.65 | 25.78 | -8.50 | 77.68 | 6.86 |
| Other financial income | 0.62 | 0.02 | |||
| Other financial expenses | -0.01 | -0.66 | -0.56 | -4.07 | -0.64 |
| Pre-tax profit | 12.64 | 25.13 | -8.43 | 73.60 | 6.25 |
| Income taxes | -5.79 | 1.88 | -17.13 | 0.69 | |
| Net earnings | 12.64 | 19.34 | -6.55 | 56.48 | 6.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.70 | 16.08 | 52.13 | ||
| Tangible assets total | 10.70 | 16.08 | 52.13 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 206.04 | 130.00 | 122.60 | 125.53 | 124.33 |
| Inventories total | 206.04 | 130.00 | 122.60 | 125.53 | 124.33 |
| Current trade debtors | 8.28 | 0.28 | 7.03 | 12.80 | |
| Prepayments and accrued income | 17.39 | 32.86 | 27.08 | 3.27 | |
| Current other receivables | 0.01 | 10.55 | |||
| Current deferred tax assets | 0.92 | 2.81 | 1.54 | ||
| Short term receivables total | 8.28 | 18.59 | 42.70 | 27.08 | 28.17 |
| Cash and bank deposits | 72.03 | 73.71 | 120.50 | 148.57 | 126.82 |
| Cash and cash equivalents | 72.03 | 73.71 | 120.50 | 148.57 | 126.82 |
| Balance sheet total (assets) | 297.05 | 238.38 | 285.80 | 301.18 | 331.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 46.49 | 59.13 | 43.47 | 36.92 | 93.40 |
| Profit of the financial year | 12.64 | 19.34 | -6.55 | 56.48 | 6.93 |
| Shareholders equity total | 64.13 | 83.47 | 76.92 | 133.40 | 140.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.53 | 22.34 | 17.08 | 19.34 | 7.44 |
| Short-term deferred tax liabilities | 6.71 | 14.32 | 0.86 | ||
| Other non-interest bearing current liabilities | 223.39 | 125.87 | 191.80 | 134.12 | 182.82 |
| Current liabilities total | 232.92 | 154.91 | 208.88 | 167.78 | 191.12 |
| Balance sheet total (liabilities) | 297.05 | 238.38 | 285.80 | 301.18 | 331.45 |
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.