IBI BOOTSVERLEIH ApS
CVR number: 25647289
Grev Moltkes Vej 32, Tåsinge 5700 Svendborg
oesta@post.tele.dk
tel: 62207121
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 357.00 | 3 615.00 | 3 410.00 | 3 607.00 | 2 652.20 |
| Employee benefit expenses | -1 333.00 | -1 323.00 | -1 151.00 | -1 526.00 | -1 547.90 |
| Total depreciation | - 799.00 | - 822.00 | - 805.00 | - 716.00 | - 598.58 |
| EBIT | 2 225.00 | 1 470.00 | 1 454.00 | 1 365.00 | 505.73 |
| Other financial income | 6.00 | 14.00 | 12.16 | ||
| Other financial expenses | -62.00 | -51.00 | -50.00 | -51.00 | -28.57 |
| Pre-tax profit | 2 169.00 | 1 419.00 | 1 404.00 | 1 328.00 | 489.31 |
| Income taxes | - 484.00 | - 320.00 | - 319.00 | - 297.00 | - 118.56 |
| Net earnings | 1 685.00 | 1 099.00 | 1 085.00 | 1 031.00 | 370.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 862.00 | 1 780.00 | 2 363.00 | 2 306.00 | 2 248.11 |
| Buildings | 2 726.00 | 2 991.00 | 2 497.00 | 2 120.00 | 1 728.69 |
| Machinery and equipment | 809.00 | 596.00 | 408.00 | 22.00 | 2.58 |
| Tangible assets total | 5 397.00 | 5 367.00 | 5 268.00 | 4 448.00 | 3 979.38 |
| Investments total | |||||
| Non-current loans receivable | 10.00 | 10.00 | |||
| Long term receivables total | 10.00 | 10.00 | |||
| Inventories total | |||||
| Prepayments and accrued income | 140.00 | 144.00 | 132.00 | 120.00 | 99.84 |
| Current other receivables | 44.00 | 16.00 | 112.00 | 123.00 | 181.88 |
| Short term receivables total | 184.00 | 160.00 | 244.00 | 243.00 | 281.72 |
| Cash and bank deposits | 2 314.00 | 1 668.00 | 1 352.00 | 1 913.00 | 1 368.37 |
| Cash and cash equivalents | 2 314.00 | 1 668.00 | 1 352.00 | 1 913.00 | 1 368.37 |
| Balance sheet total (assets) | 7 895.00 | 7 195.00 | 6 864.00 | 6 614.00 | 5 639.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 600.00 | 1 000.00 | 1 000.00 | ||
| Retained earnings | 443.00 | 1 128.00 | 1 228.00 | 2 313.00 | 3 343.66 |
| Profit of the financial year | 1 685.00 | 1 099.00 | 1 085.00 | 1 031.00 | 370.75 |
| Shareholders equity total | 3 853.00 | 3 352.00 | 3 438.00 | 3 469.00 | 3 839.41 |
| Provisions | 291.00 | 307.00 | 251.00 | 209.00 | 160.01 |
| Non-current loans from credit institutions | 537.00 | 382.00 | 260.00 | ||
| Non-current liabilities total | 537.00 | 382.00 | 260.00 | ||
| Current loans from credit institutions | 156.00 | 157.00 | 125.00 | ||
| Advances received | 1 226.00 | 1 658.00 | 1 720.00 | 828.00 | 785.04 |
| Current trade creditors | 43.00 | 43.00 | 42.00 | 49.00 | 42.50 |
| Current owed to participating | 296.00 | 54.00 | 58.00 | 13.00 | 10.20 |
| Current owed to group member | 1 082.00 | 752.00 | 596.00 | 1 862.00 | 457.39 |
| Other non-interest bearing current liabilities | 411.00 | 490.00 | 374.00 | 184.00 | 344.91 |
| Current liabilities total | 3 214.00 | 3 154.00 | 2 915.00 | 2 936.00 | 1 640.04 |
| Balance sheet total (liabilities) | 7 895.00 | 7 195.00 | 6 864.00 | 6 614.00 | 5 639.47 |
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.