Buchardt Auto Export ApS
CVR number: 41194529
Øster Kærvej 8, 9700 Brønderslev
salg@buchardtauto.dk
tel: 50501250
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 299.98 | 3 402.81 | 5 797.45 | 6 343.87 |
| Employee benefit expenses | -73.44 | -98.39 | -10.20 | -40.71 |
| EBIT | 226.54 | 3 304.42 | 5 787.26 | 6 303.16 |
| Other financial income | 32.89 | 20.23 | 142.16 | 103.04 |
| Other financial expenses | - 200.46 | - 300.07 | - 356.26 | - 774.22 |
| Pre-tax profit | 58.97 | 3 024.58 | 5 573.15 | 5 631.97 |
| Income taxes | -24.46 | - 665.63 | -1 226.44 | -1 240.85 |
| Net earnings | 34.51 | 2 358.94 | 4 346.71 | 4 391.12 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 4 104.50 | 6 657.63 | 9 076.07 | 9 981.59 |
| Inventories total | 4 104.50 | 6 657.63 | 9 076.07 | 9 981.59 |
| Current trade debtors | 1 237.56 | 1 631.89 | 1 993.93 | 3 572.72 |
| Current other receivables | 3 104.71 | 1 528.84 | 2 003.73 | 2 377.27 |
| Current deferred tax assets | 34.37 | 121.02 | 130.16 | |
| Short term receivables total | 4 342.27 | 3 195.10 | 4 118.67 | 6 080.16 |
| Cash and bank deposits | 1 187.22 | 3 052.13 | ||
| Cash and cash equivalents | 1 187.22 | 3 052.13 | ||
| Balance sheet total (assets) | 8 446.77 | 9 852.73 | 14 381.97 | 19 113.88 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 2 000.00 | 4 000.00 | ||
| Retained earnings | -1 965.49 | -3 606.55 | 740.17 | |
| Profit of the financial year | 34.51 | 2 358.94 | 4 346.71 | 4 391.12 |
| Shareholders equity total | 74.51 | 2 433.45 | 4 780.17 | 5 171.28 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 689.77 | 572.31 | ||
| Current trade creditors | 1 266.86 | 203.50 | 257.56 | 537.00 |
| Current owed to participating | 3 729.07 | |||
| Short-term deferred tax liabilities | 24.46 | 379.46 | ||
| Other non-interest bearing current liabilities | 2 662.10 | 6 643.47 | 8 964.78 | 13 405.59 |
| Current liabilities total | 8 372.26 | 7 419.28 | 9 601.80 | 13 942.59 |
| Balance sheet total (liabilities) | 8 446.77 | 9 852.73 | 14 381.97 | 19 113.88 |
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.