BARNKOB REGISTRERET REVISIONSANPARTSSELSKAB
CVR number: 61232214
Frederiksborgvej 54, 3450 Allerød
jb@revisorbarnkob.dk
tel: 70205829
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 184.81 | 182.03 | 217.75 | 164.20 | |
| Purchases during the financial year | -56.93 | -40.82 | -28.22 | -36.88 | |
| External services | -89.17 | -84.36 | - 103.43 | -76.64 | |
| Gross profit | 76.16 | 38.72 | 56.84 | 86.10 | 50.67 |
| Employee benefit expenses | - 103.37 | -74.42 | -64.67 | -89.28 | -76.67 |
| EBIT | -27.21 | -35.70 | -7.83 | -3.18 | -26.00 |
| Other financial expenses | -6.40 | -0.84 | -2.93 | -2.11 | -2.60 |
| Pre-tax profit | -33.61 | -36.54 | -10.76 | -5.29 | -28.60 |
| Net earnings | -33.61 | -36.54 | -10.76 | -5.29 | -28.60 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 90.31 | 10.35 | 46.88 | 35.32 | 14.38 |
| Prepayments and accrued income | 5.06 | ||||
| Current other receivables | 37.85 | 60.17 | 1.88 | 0.53 | 0.52 |
| Short term receivables total | 133.23 | 70.52 | 48.75 | 35.85 | 14.91 |
| Cash and bank deposits | 176.53 | 193.62 | 197.33 | 205.06 | 196.98 |
| Cash and cash equivalents | 176.53 | 193.62 | 197.33 | 205.06 | 196.98 |
| Balance sheet total (assets) | 309.76 | 264.14 | 246.09 | 240.91 | 211.89 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 190.22 | 156.61 | 115.07 | 99.31 | 99.73 |
| Profit of the financial year | -33.61 | -36.54 | -10.76 | -5.29 | -28.60 |
| Shareholders equity total | 281.61 | 245.07 | 229.31 | 219.02 | 196.13 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 28.15 | 19.07 | 16.78 | 21.89 | 15.76 |
| Current liabilities total | 28.15 | 19.07 | 16.78 | 21.89 | 15.76 |
| Balance sheet total (liabilities) | 309.76 | 264.14 | 246.09 | 240.91 | 211.89 |
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.