Birkebo STU og Bostøtte ApS
CVR number: 38034731
Klejtrupvej 15, Sdr Onsild 9500 Hobro
steffan@birkebo1og2.dk
tel: 22515427
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 979.89 | 4 408.92 | 4 774.61 | 5 065.99 | 5 638.95 |
| Employee benefit expenses | -1 131.95 | -1 661.12 | -1 740.09 | -2 075.76 | -1 993.21 |
| Other operating expenses | - 126.29 | ||||
| Total depreciation | -73.97 | -90.81 | -73.83 | -73.83 | -60.10 |
| EBIT | 1 773.96 | 2 530.70 | 2 960.70 | 2 916.41 | 3 585.64 |
| Other financial income | 19.73 | 31.93 | 6.98 | 6.75 | |
| Other financial expenses | -0.84 | -12.44 | -12.89 | -17.62 | -0.21 |
| Pre-tax profit | 1 792.86 | 2 550.19 | 2 954.79 | 2 898.79 | 3 592.18 |
| Income taxes | - 395.06 | - 561.93 | - 650.49 | - 638.15 | - 792.27 |
| Net earnings | 1 397.80 | 1 988.26 | 2 304.30 | 2 260.64 | 2 799.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 354.79 | 256.12 | 182.30 | 108.47 | 155.06 |
| Tangible assets total | 354.79 | 256.12 | 182.30 | 108.47 | 155.06 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 205.73 | 0.18 | 7.92 | ||
| Current amounts owed by group member comp. | 537.04 | 781.55 | 1 554.27 | ||
| Prepayments and accrued income | 3.08 | 105.40 | 7.36 | ||
| Current other receivables | 18.55 | 1 553.36 | 3 666.95 | 632.09 | |
| Current deferred tax assets | 1.04 | 2.17 | |||
| Short term receivables total | 555.59 | 2 540.63 | 3 670.03 | 106.62 | 2 203.80 |
| Cash and bank deposits | 749.86 | 365.85 | 624.35 | 4 021.65 | 1 641.38 |
| Cash and cash equivalents | 749.86 | 365.85 | 624.35 | 4 021.65 | 1 641.38 |
| Balance sheet total (assets) | 1 660.23 | 3 162.61 | 4 476.68 | 4 236.74 | 4 000.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 700.00 | 1 000.00 | 2 300.00 | 2 500.00 | 2 800.00 |
| Retained earnings | -1 196.29 | -1 698.49 | -2 010.23 | -2 205.94 | -2 745.29 |
| Profit of the financial year | 1 397.80 | 1 988.26 | 2 304.30 | 2 260.64 | 2 799.91 |
| Shareholders equity total | 951.51 | 1 339.77 | 2 644.06 | 2 604.71 | 2 904.62 |
| Provisions | 34.63 | 12.07 | 6.90 | ||
| Non-current other liabilities | 57.67 | 11.25 | |||
| Non-current liabilities total | 57.67 | 11.25 | |||
| Current trade creditors | 47.04 | 55.57 | 215.53 | 102.37 | 80.05 |
| Current owed to group member | 506.30 | 583.11 | 675.38 | 0.21 | |
| Short-term deferred tax liabilities | 381.42 | 584.50 | 655.66 | 646.09 | 793.39 |
| Other non-interest bearing current liabilities | 187.96 | 474.27 | 171.39 | 165.00 | 178.27 |
| Accruals and deferred income | 190.14 | 200.02 | 43.19 | 32.46 | |
| Current liabilities total | 616.42 | 1 810.78 | 1 825.72 | 1 632.03 | 1 084.38 |
| Balance sheet total (liabilities) | 1 660.23 | 3 162.61 | 4 476.68 | 4 236.74 | 4 000.25 |
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.