BT Holding, Randers ApS
CVR number: 25827104
Nøddelunden 4, 8960 Randers SØ
tel: 86409780
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 021.37 | 3 473.52 | - 193.58 | -81.04 | - 129.89 |
| Employee benefit expenses | -3 677.70 | -28.00 | |||
| Total depreciation | - 403.72 | -34.00 | -34.00 | - 654.00 | |
| EBIT | 939.95 | 3 439.52 | - 227.58 | - 735.04 | - 157.89 |
| Other financial income | 7.81 | 7.62 | 0.05 | 73.31 | |
| Other financial expenses | -65.55 | -34.73 | -43.08 | -42.57 | -4.41 |
| Net income from associates (fin.) | 31.59 | 1 206.44 | - 500.00 | ||
| Pre-tax profit | 882.21 | 3 436.39 | 943.41 | -1 277.56 | -88.99 |
| Income taxes | - 195.69 | - 759.96 | 9.70 | 25.29 | 4.09 |
| Net earnings | 686.52 | 2 676.43 | 953.11 | -1 252.27 | -84.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 176.48 | 167.56 | 133.56 | ||
| Machinery and equipment | 2 186.00 | 99.56 | 99.56 | ||
| Tangible assets total | 3 362.48 | 167.56 | 133.56 | 99.56 | 99.56 |
| Holdings in group member companies | 1 531.60 | 2 738.04 | |||
| Investments total | 1 531.60 | 2 738.04 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 750.00 | ||||
| Finished products/goods | 24.50 | 24.50 | |||
| Inventories total | 750.00 | 24.50 | 24.50 | ||
| Current trade debtors | 1 329.59 | 31.43 | |||
| Current amounts owed by group member comp. | 793.58 | ||||
| Current other receivables | 337.91 | 14.45 | 0.39 | ||
| Current deferred tax assets | 139.61 | 83.80 | |||
| Short term receivables total | 1 667.51 | 947.63 | 115.22 | 0.39 | |
| Cash and bank deposits | 1 189.59 | 4 813.92 | 4 629.39 | 5 771.18 | 5 390.10 |
| Cash and cash equivalents | 1 189.59 | 4 813.92 | 4 629.39 | 5 771.18 | 5 390.10 |
| Balance sheet total (assets) | 6 969.58 | 7 460.71 | 7 616.21 | 5 895.63 | 5 514.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | 250.00 | 250.00 | 450.00 | 350.00 |
| Other reserves | 31.59 | 1 238.04 | - 100.00 | ||
| Retained earnings | 3 285.09 | 3 690.01 | 4 910.01 | 6 651.15 | 5 048.88 |
| Profit of the financial year | 686.52 | 2 676.43 | 953.11 | -1 252.27 | -84.90 |
| Shareholders equity total | 4 346.61 | 6 773.04 | 7 476.15 | 5 873.88 | 5 438.98 |
| Provisions | 356.29 | 488.57 | 29.38 | 4.09 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 387.73 | ||||
| Current trade creditors | 419.91 | 4.77 | |||
| Current owed to participating | 18.84 | 0.42 | 3.86 | ||
| Current owed to group member | 85.69 | ||||
| Short-term deferred tax liabilities | 8.51 | 152.29 | 5.28 | ||
| Other non-interest bearing current liabilities | 431.69 | 46.40 | 11.08 | 17.66 | 75.18 |
| Current liabilities total | 2 266.68 | 199.11 | 110.68 | 17.66 | 75.18 |
| Balance sheet total (liabilities) | 6 969.58 | 7 460.71 | 7 616.21 | 5 895.63 | 5 514.16 |
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.