Bådkompagniet ApS
CVR number: 42420840
Ved Lindevangen 22, 2000 Frederiksberg
lengelund@hotmail.com
tel: 60136010
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 318.18 | 240.18 | 684.78 |
| Employee benefit expenses | -85.63 | - 280.18 | - 343.42 |
| Other operating expenses | -92.71 | ||
| Total depreciation | -11.09 | ||
| EBIT | 221.47 | - 132.71 | 341.36 |
| Other financial income | 0.03 | ||
| Other financial expenses | -0.74 | -6.01 | -3.85 |
| Pre-tax profit | 220.72 | - 138.72 | 337.54 |
| Income taxes | -48.60 | -30.27 | -36.31 |
| Net earnings | 172.12 | - 168.98 | 301.23 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 137.71 | ||
| Tangible assets total | 137.71 | ||
| Other receivables | 24.00 | ||
| Investments total | 24.00 | ||
| Long term receivables total | |||
| Finished products/goods | 120.00 | 90.00 | |
| Advance payments | 26.93 | ||
| Inventories total | 146.93 | 90.00 | |
| Current trade debtors | 71.47 | 107.55 | |
| Current other receivables | 48.25 | 346.25 | |
| Current deferred tax assets | 8.24 | ||
| Short term receivables total | 48.25 | 71.47 | 462.04 |
| Cash and bank deposits | 293.15 | 38.40 | 62.79 |
| Cash and cash equivalents | 293.15 | 38.40 | 62.79 |
| Balance sheet total (assets) | 479.11 | 256.80 | 638.83 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 172.12 | 3.14 | |
| Profit of the financial year | 172.12 | - 168.98 | 301.23 |
| Shareholders equity total | 212.12 | 43.14 | 344.36 |
| Provisions | 5.74 | 21.54 | |
| Non-current liabilities total | |||
| Current trade creditors | 111.60 | 5.00 | 5.00 |
| Current owed to participating | 45.00 | 67.66 | 45.78 |
| Short-term deferred tax liabilities | 42.86 | 38.71 | 49.64 |
| Other non-interest bearing current liabilities | 61.78 | 80.76 | 194.05 |
| Current liabilities total | 261.24 | 192.13 | 294.46 |
| Balance sheet total (liabilities) | 479.11 | 256.80 | 638.83 |
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.