Bygmester Carsten Nielsen ApS — Credit Rating and Financial Key Figures
CVR number: 11905072
Gl. Ålborgvej 3 A, 9300 Sæby
cn@ikon-aps.dk
tel: 98484640
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.10 | ||||
| Gross profit | -7.10 | -7.25 | 139.66 | 294.94 | 205.12 |
| Employee benefit expenses | - 100.00 | ||||
| Other operating expenses | -99.34 | -14.68 | |||
| EBIT | -7.10 | -7.25 | 139.66 | 95.60 | 190.44 |
| Other financial income | 1.85 | 1.91 | 2.16 | 6.62 | 10.95 |
| Other financial expenses | -19.91 | -21.21 | -27.51 | -30.35 | -32.87 |
| Reduction non-current investment assets | - 175.00 | -0.00 | |||
| Net income from associates (fin.) | 8.05 | ||||
| Pre-tax profit | -25.15 | - 201.55 | 122.36 | 71.87 | 168.52 |
| Income taxes | -33.59 | ||||
| Net earnings | -25.15 | - 201.55 | 122.36 | 71.87 | 134.92 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 102.52 | 102.52 | 102.52 | 102.52 | 102.52 |
| Tangible assets total | 102.52 | 102.52 | 102.52 | 102.52 | 102.52 |
| Holdings in group member companies | 195.40 | 20.40 | |||
| Investments total | 195.40 | 20.40 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 9.60 | 61.19 | 12.29 | ||
| Prepayments and accrued income | 7.50 | ||||
| Current other receivables | 63.65 | 65.56 | 97.49 | 168.88 | 110.60 |
| Short term receivables total | 63.65 | 65.56 | 107.09 | 237.56 | 122.89 |
| Cash and bank deposits | 0.08 | 9.75 | |||
| Cash and cash equivalents | 0.08 | 9.75 | |||
| Balance sheet total (assets) | 361.58 | 188.49 | 209.69 | 340.09 | 235.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 327.75 | - 352.91 | - 554.45 | - 432.09 | - 360.22 |
| Profit of the financial year | -25.15 | - 201.55 | 122.36 | 71.87 | 134.92 |
| Shareholders equity total | - 227.91 | - 429.45 | - 307.09 | - 235.22 | - 100.29 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 101.62 | 79.26 | 269.35 | ||
| Current trade creditors | 5.00 | 191.41 | 27.33 | ||
| Current owed to group member | 450.24 | 463.74 | 495.67 | ||
| Short-term deferred tax liabilities | 33.59 | ||||
| Other non-interest bearing current liabilities | 37.63 | 74.93 | 16.12 | 114.54 | 274.53 |
| Current liabilities total | 589.48 | 617.94 | 516.79 | 575.30 | 335.45 |
| Balance sheet total (liabilities) | 361.58 | 188.49 | 209.69 | 340.09 | 235.16 |
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.