Bonsai Harvest ApS — Credit Rating and Financial Key Figures
CVR number: 42383104
Mølgårdvej 29, Stenderup Mk 7200 Grindsted
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 300.05 | 112.13 | 139.97 |
Employee benefit expenses | - 215.44 | -4.74 | |
Total depreciation | - 458.69 | -62.18 | |
EBIT | - 515.50 | - 351.29 | 77.79 |
Other financial income | 0.15 | ||
Other financial expenses | -10.85 | -45.77 | -33.90 |
Pre-tax profit | - 526.34 | - 397.06 | 44.04 |
Income taxes | 88.81 | ||
Net earnings | - 526.34 | - 397.06 | 132.85 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 2 793.55 | 2 344.77 | 2 295.98 |
Machinery and equipment | 25.00 | 57.10 | 43.70 |
Tangible assets total | 2 818.55 | 2 401.86 | 2 339.68 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 8.00 | ||
Prepayments and accrued income | 13.68 | ||
Current other receivables | 27.19 | 36.13 | |
Short term receivables total | 35.19 | 49.81 | |
Cash and bank deposits | 108.99 | 52.42 | |
Cash and cash equivalents | 108.99 | 52.42 | |
Balance sheet total (assets) | 2 853.74 | 2 510.86 | 2 441.91 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 |
Retained earnings | - 526.34 | - 923.40 | |
Profit of the financial year | - 526.34 | - 397.06 | 132.85 |
Shareholders equity total | - 126.34 | - 523.40 | - 390.56 |
Non-current loans from credit institutions | 2 259.12 | 2 179.65 | 2 100.16 |
Non-current liabilities total | 2 259.12 | 2 179.65 | 2 100.16 |
Current loans from credit institutions | 95.53 | 79.47 | 79.49 |
Advances received | 33.00 | ||
Current trade creditors | 5.05 | 60.05 | 60.05 |
Current owed to participating | 525.00 | 666.80 | 574.00 |
Short-term deferred tax liabilities | 12.76 | ||
Other non-interest bearing current liabilities | 62.38 | 48.28 | 6.00 |
Current liabilities total | 720.96 | 854.61 | 732.30 |
Balance sheet total (liabilities) | 2 853.74 | 2 510.86 | 2 441.91 |
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.