EJENDOMSSELSKABET BF ApS
CVR number: 77907114
Kertemindevej 72, 8940 Randers SV
oknudsen@email.dk
tel: 86434442
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 203.59 | 1 438.21 | 1 254.28 | 1 127.18 | 1 349.91 |
| Total depreciation | - 385.96 | - 373.12 | - 367.36 | - 340.82 | - 275.76 |
| EBIT | 1 817.63 | 1 065.09 | 886.91 | 786.37 | 1 074.15 |
| Other financial income | -0.09 | 32.74 | |||
| Other financial expenses | -3.27 | -1.40 | -1.00 | -7.09 | |
| Pre-tax profit | 1 817.54 | 1 061.82 | 885.52 | 785.37 | 1 099.80 |
| Income taxes | - 399.86 | - 233.60 | - 194.81 | - 172.07 | - 241.42 |
| Net earnings | 1 417.68 | 828.22 | 690.70 | 613.30 | 858.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 907.86 | 2 739.01 | 2 570.16 | 2 407.87 | 2 248.86 |
| Machinery and equipment | 641.57 | 425.08 | 401.56 | 304.04 | 187.29 |
| Tangible assets total | 3 549.43 | 3 164.09 | 2 971.73 | 2 711.91 | 2 436.15 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 581.60 | 361.99 | 503.38 | 1 522.83 | 1 654.69 |
| Current other receivables | 600.00 | 600.00 | |||
| Short term receivables total | 1 581.60 | 961.99 | 1 103.38 | 1 522.83 | 1 654.69 |
| Cash and bank deposits | 4.48 | 120.30 | 3.36 | 103.79 | |
| Cash and cash equivalents | 4.48 | 120.30 | 3.36 | 103.79 | |
| Balance sheet total (assets) | 5 135.51 | 4 246.38 | 4 075.10 | 4 238.10 | 4 194.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 449.19 | 428.30 | 407.41 | 386.52 | 386.52 |
| Shares repurchased | 1 400.00 | 800.00 | 690.00 | 612.00 | 850.00 |
| Retained earnings | -23.13 | 615.44 | 774.56 | 874.15 | 637.45 |
| Profit of the financial year | 1 417.68 | 828.22 | 690.70 | 613.30 | 858.38 |
| Shareholders equity total | 3 443.74 | 2 871.96 | 2 762.67 | 2 685.97 | 2 932.35 |
| Provisions | 438.42 | 402.18 | 365.62 | 333.45 | 302.31 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.33 | ||||
| Current trade creditors | 10.50 | 17.06 | 10.50 | 10.50 | 10.50 |
| Short-term deferred tax liabilities | 386.38 | 269.85 | 231.38 | 204.23 | 272.56 |
| Other non-interest bearing current liabilities | 856.47 | 685.33 | 703.61 | 1 003.95 | 676.92 |
| Current liabilities total | 1 253.35 | 972.24 | 946.82 | 1 218.68 | 959.98 |
| Balance sheet total (liabilities) | 5 135.51 | 4 246.38 | 4 075.10 | 4 238.10 | 4 194.64 |
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.