BRØNSHØJ KLOAK ApS
CVR number: 29538328
Astrupvej 52, 2700 Brønshøj
mail@brh-kloak.dk
tel: 22229818
www.brh-kloak.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 239.62 | 1 443.83 | 1 302.44 | 1 177.30 | 1 336.60 |
| Employee benefit expenses | - 970.21 | -1 042.48 | -1 198.26 | -1 146.82 | -1 057.69 |
| Total depreciation | -92.08 | - 209.37 | - 235.14 | -95.84 | -93.26 |
| EBIT | 177.32 | 191.99 | - 130.97 | -65.36 | 185.65 |
| Other financial income | 13.72 | 12.82 | 15.15 | 17.89 | 2.26 |
| Other financial expenses | -4.55 | -3.40 | -16.60 | -4.47 | -11.38 |
| Pre-tax profit | 186.49 | 201.42 | - 132.42 | -51.95 | 176.54 |
| Income taxes | -43.05 | -46.29 | 24.76 | 7.46 | -40.16 |
| Net earnings | 143.44 | 155.13 | - 107.66 | -44.49 | 136.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 434.30 | 476.25 | 241.10 | 145.26 | 75.69 |
| Tangible assets total | 434.30 | 476.25 | 241.10 | 145.26 | 75.69 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 50.00 | 51.01 | 55.97 | 55.97 | 55.97 |
| Inventories total | 50.00 | 51.01 | 55.97 | 55.97 | 55.97 |
| Current trade debtors | 85.47 | 214.61 | 160.76 | 251.87 | 265.63 |
| Current amounts owed by group member comp. | 356.63 | 423.84 | 572.63 | 614.04 | 645.71 |
| Current other receivables | 32.45 | 110.80 | 77.00 | 16.00 | 15.15 |
| Current deferred tax assets | 3.56 | 11.70 | |||
| Short term receivables total | 474.56 | 749.25 | 813.95 | 893.62 | 926.49 |
| Cash and bank deposits | 328.43 | 539.59 | 36.26 | 111.31 | 173.85 |
| Cash and cash equivalents | 328.43 | 539.59 | 36.26 | 111.31 | 173.85 |
| Balance sheet total (assets) | 1 287.29 | 1 816.09 | 1 147.28 | 1 206.16 | 1 232.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 323.68 | 467.12 | 622.24 | 514.59 | 470.09 |
| Profit of the financial year | 143.44 | 155.13 | - 107.66 | -44.49 | 136.38 |
| Shareholders equity total | 667.12 | 822.24 | 714.59 | 670.09 | 806.47 |
| Provisions | 40.02 | 28.74 | 7.54 | 11.79 | 11.91 |
| Non-current leasing loans | 136.00 | 179.15 | 80.31 | 33.08 | 7.69 |
| Non-current liabilities total | 136.00 | 179.15 | 80.31 | 33.08 | 7.69 |
| Current loans from credit institutions | 72.50 | 133.56 | 101.83 | 40.07 | |
| Current trade creditors | 90.77 | 74.69 | 157.13 | 274.71 | 165.34 |
| Short-term deferred tax liabilities | 6.19 | 57.57 | 28.34 | ||
| Other non-interest bearing current liabilities | 231.49 | 520.13 | 85.89 | 176.41 | 212.25 |
| Accruals and deferred income | 43.20 | ||||
| Current liabilities total | 444.16 | 785.96 | 344.84 | 491.19 | 405.93 |
| Balance sheet total (liabilities) | 1 287.29 | 1 816.09 | 1 147.28 | 1 206.16 | 1 232.00 |
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.