WESTERGAARD GARDINER - BOLIG FORM ApS
CVR number: 34688699
Tværgade 9, 8600 Silkeborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 286.33 | 1 371.65 | 2 463.57 | 1 421.27 | 1 476.84 |
| Employee benefit expenses | -1 371.24 | -1 287.97 | -1 305.90 | -1 414.86 | -1 463.87 |
| Total depreciation | - 172.43 | -55.47 | -39.60 | -39.17 | -34.27 |
| EBIT | - 257.33 | 28.21 | 1 118.07 | -32.76 | 47.25 |
| Other financial expenses | -34.38 | -25.01 | -28.47 | -33.64 | -6.80 |
| Pre-tax profit | - 291.71 | 3.20 | 1 089.60 | -66.40 | 40.45 |
| Income taxes | 64.00 | -2.00 | - 241.91 | 15.00 | -10.00 |
| Net earnings | - 227.71 | 1.20 | 847.69 | -51.40 | 30.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 98.19 | 65.46 | 32.73 | ||
| Machinery and equipment | 31.09 | 8.34 | 20.11 | 13.67 | 9.95 |
| Tangible assets total | 129.28 | 73.80 | 52.84 | 13.67 | 9.95 |
| Other receivables | 91.65 | 91.65 | 91.65 | 91.65 | 91.65 |
| Investments total | 91.65 | 91.65 | 91.65 | 91.65 | 91.65 |
| Long term receivables total | |||||
| Finished products/goods | 847.18 | 763.17 | 863.60 | 776.03 | 824.28 |
| Inventories total | 847.18 | 763.17 | 863.60 | 776.03 | 824.28 |
| Current trade debtors | 64.31 | 81.38 | 193.39 | 35.57 | 21.22 |
| Prepayments and accrued income | 56.64 | 55.69 | 57.62 | 58.54 | 65.81 |
| Current other receivables | 8.61 | 6.23 | 10.10 | 8.13 | 2.89 |
| Current deferred tax assets | 24.00 | 49.00 | 8.00 | 8.44 | 14.06 |
| Short term receivables total | 153.57 | 192.30 | 269.11 | 110.67 | 103.97 |
| Cash and bank deposits | 1 145.95 | 1 221.55 | 2 085.45 | 1 292.21 | 1 182.73 |
| Cash and cash equivalents | 1 145.95 | 1 221.55 | 2 085.45 | 1 292.21 | 1 182.73 |
| Balance sheet total (assets) | 2 367.63 | 2 342.47 | 3 362.65 | 2 284.23 | 2 212.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 961.50 | 533.78 | 334.98 | 982.68 | 731.27 |
| Profit of the financial year | - 227.71 | 1.20 | 847.69 | -51.40 | 30.45 |
| Shareholders equity total | 1 013.78 | 814.98 | 1 462.68 | 1 211.28 | 1 041.72 |
| Provisions | 18.00 | 3.00 | 13.00 | ||
| Non-current deferred tax liabilities | 201.91 | ||||
| Non-current liabilities total | 201.91 | ||||
| Current trade creditors | 400.60 | 515.68 | 612.04 | 565.98 | 489.97 |
| Short-term deferred tax liabilities | 53.68 | ||||
| Other non-interest bearing current liabilities | 899.57 | 1 011.81 | 1 068.02 | 503.98 | 667.88 |
| Current liabilities total | 1 353.85 | 1 527.49 | 1 680.06 | 1 069.96 | 1 157.86 |
| Balance sheet total (liabilities) | 2 367.63 | 2 342.47 | 3 362.65 | 2 284.23 | 2 212.58 |
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.