BN Invest NIB 2014 ApS
CVR number: 35825436
Blåhøj 72, Erritsø 7000 Fredericia
nima@os.dk
tel: 22731001
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 319.98 | 959.27 | 1 629.98 | 203.11 | 209.37 |
| Employee benefit expenses | -71.36 | -94.38 | -66.42 | -49.71 | -41.69 |
| Total depreciation | -8.15 | -22.58 | -22.58 | -22.58 | -22.58 |
| EBIT | 240.46 | 842.31 | 1 540.97 | 130.81 | 145.10 |
| Other financial income | 199.40 | 242.52 | 190.46 | 1.31 | 435.00 |
| Other financial expenses | -5.37 | -13.37 | -55.29 | - 322.36 | - 135.78 |
| Net income from associates (fin.) | 2 277.07 | ||||
| Pre-tax profit | 434.49 | 1 071.46 | 3 953.22 | - 190.23 | 444.32 |
| Income taxes | -95.95 | - 223.37 | - 375.72 | 41.60 | -98.36 |
| Net earnings | 338.54 | 848.09 | 3 577.50 | - 148.63 | 345.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 787.36 | 2 269.70 | 2 247.12 | 2 224.54 | 2 201.95 |
| Tangible assets total | 1 787.36 | 2 269.70 | 2 247.12 | 2 224.54 | 2 201.95 |
| Participating interests | 16.67 | 16.67 | 500.00 | 500.00 | |
| Other receivables | 0.00 | ||||
| Investments total | 16.67 | 16.67 | 0.00 | 500.00 | 500.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 166.28 | 35.04 | |||
| Current owed by particip. interest comp. | 4 850.42 | 5 092.94 | |||
| Current other receivables | 4.54 | -0.00 | 3.00 | 3.00 | |
| Current deferred tax assets | 10.16 | 4.97 | 9.94 | 91.82 | 79.86 |
| Short term receivables total | 4 860.58 | 5 102.44 | 9.94 | 261.10 | 117.90 |
| Other current investments | 394.55 | 4 180.62 | 4 882.06 | ||
| Cash and bank deposits | 17.11 | 217.72 | 7 105.87 | 3 450.60 | 2 549.22 |
| Cash and cash equivalents | 17.11 | 217.72 | 7 500.42 | 7 631.22 | 7 431.28 |
| Balance sheet total (assets) | 6 681.71 | 7 606.53 | 9 757.48 | 10 616.85 | 10 251.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 61.00 | ||||
| Retained earnings | 139.78 | 478.32 | 1 326.41 | 4 903.91 | 4 694.28 |
| Profit of the financial year | 338.54 | 848.09 | 3 577.50 | - 148.63 | 345.96 |
| Shareholders equity total | 528.32 | 1 376.41 | 4 953.91 | 4 805.28 | 5 151.23 |
| Provisions | 0.00 | ||||
| Non-current loans from credit institutions | 1 260.00 | 1 260.00 | 1 260.00 | 1 260.00 | |
| Non-current liabilities total | 1 260.00 | 1 260.00 | 1 260.00 | 1 260.00 | |
| Current trade creditors | 10.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Current owed to participating | 5 981.96 | 4 681.96 | 2 881.96 | 4 453.46 | 3 739.25 |
| Short-term deferred tax liabilities | 95.75 | 212.17 | 358.69 | ||
| Other non-interest bearing current liabilities | 65.68 | 55.98 | 282.92 | 78.12 | 80.65 |
| Current liabilities total | 6 153.39 | 4 970.12 | 3 543.57 | 4 551.58 | 3 839.90 |
| Balance sheet total (liabilities) | 6 681.71 | 7 606.53 | 9 757.48 | 10 616.85 | 10 251.14 |
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.