ELINSTALLATØRFORRETNINGEN MARTIN NIELSEN, BOGENSE ApS
CVR number: 32934358
Jyllandsvej 9, 5400 Bogense
tel: 64811426
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 934.00 | 3 048.00 | 3 422.00 | 3 875.00 | 3 212.00 |
| Employee benefit expenses | -2 767.00 | -2 796.00 | -2 982.00 | -3 293.00 | -3 078.88 |
| Total depreciation | -46.00 | - 129.00 | - 142.00 | - 142.00 | -27.10 |
| EBIT | 121.00 | 123.00 | 298.00 | 440.00 | 106.02 |
| Other financial expenses | -54.00 | -29.00 | -18.00 | - 290.00 | -85.42 |
| Pre-tax profit | 67.00 | 94.00 | 280.00 | 150.00 | 20.60 |
| Income taxes | -16.00 | -21.00 | -66.00 | -47.00 | -14.48 |
| Net earnings | 51.00 | 73.00 | 214.00 | 103.00 | 6.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 483.00 | 1 835.00 | 1 729.00 | 1 624.00 | 1 518.11 |
| Machinery and equipment | 110.00 | 74.00 | 36.00 | 35.00 | |
| Tangible assets total | 1 483.00 | 1 945.00 | 1 803.00 | 1 660.00 | 1 553.11 |
| Investments total | |||||
| Non-current loans receivable | 113.00 | 113.00 | 113.00 | 113.00 | 94.00 |
| Long term receivables total | 113.00 | 113.00 | 113.00 | 113.00 | 94.00 |
| Finished products/goods | 364.00 | 278.00 | 200.00 | 180.00 | 180.00 |
| Inventories total | 364.00 | 278.00 | 200.00 | 180.00 | 180.00 |
| Current trade debtors | 950.00 | 618.00 | 810.00 | 1 207.00 | 1 413.82 |
| Current amounts owed by group member comp. | 4.00 | 38.00 | 70.00 | 37.64 | |
| Prepayments and accrued income | 2.00 | 104.00 | |||
| Current other receivables | 343.00 | 271.00 | 300.00 | 276.00 | 306.08 |
| Current deferred tax assets | 3.00 | ||||
| Short term receivables total | 1 299.00 | 1 031.00 | 1 110.00 | 1 556.00 | 1 757.54 |
| Cash and bank deposits | 1.00 | 306.00 | 116.00 | ||
| Cash and cash equivalents | 1.00 | 306.00 | 116.00 | ||
| Balance sheet total (assets) | 3 260.00 | 3 673.00 | 3 342.00 | 3 509.00 | 3 584.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 681.00 | 732.00 | 804.00 | 1 018.00 | 1 121.41 |
| Profit of the financial year | 51.00 | 73.00 | 214.00 | 103.00 | 6.12 |
| Shareholders equity total | 812.00 | 885.00 | 1 098.00 | 1 201.00 | 1 207.53 |
| Provisions | 30.00 | 22.00 | 10.00 | 3.96 | |
| Non-current loans from credit institutions | 807.00 | 977.00 | 922.00 | 870.00 | 848.49 |
| Non-current liabilities total | 807.00 | 977.00 | 922.00 | 870.00 | 848.49 |
| Current loans from credit institutions | 492.00 | 54.00 | 55.00 | 167.00 | 568.42 |
| Current trade creditors | 408.00 | 481.00 | 776.00 | 595.00 | 358.05 |
| Current owed to participating | 13.00 | 56.00 | 5.00 | 8.00 | |
| Current owed to group member | 13.00 | ||||
| Short-term deferred tax liabilities | 60.00 | 7.04 | |||
| Other non-interest bearing current liabilities | 698.00 | 1 198.00 | 463.00 | 608.00 | 591.17 |
| Current liabilities total | 1 611.00 | 1 789.00 | 1 312.00 | 1 438.00 | 1 524.67 |
| Balance sheet total (liabilities) | 3 260.00 | 3 673.00 | 3 342.00 | 3 509.00 | 3 584.65 |
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.