Broby Entreprenør ApS. Din autoriserede kloakmester — Credit Rating and Financial Key Figures
CVR number: 41234644
Ølstedvej 7, Sdr Broby 5672 Broby
kontakt@Broby-entreprenor.dk
tel: 40490879
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 656.16 | 1 115.41 | 516.03 | 620.73 |
| Employee benefit expenses | - 502.24 | - 819.02 | - 886.43 | - 221.78 |
| Other operating expenses | -38.00 | - 255.38 | ||
| Total depreciation | -18.38 | -6.25 | ||
| EBIT | 153.92 | 278.02 | - 414.64 | 143.57 |
| Other financial income | 0.75 | 3.84 | 0.43 | |
| Other financial expenses | -2.83 | -7.26 | -7.76 | -5.39 |
| Reduction non-current investment assets | - 111.54 | |||
| Pre-tax profit | 39.55 | 271.51 | - 418.56 | 138.61 |
| Income taxes | -8.87 | -59.73 | 3.03 | |
| Net earnings | 30.68 | 211.77 | - 415.53 | 138.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 73.50 | |||
| Machinery and equipment | 55.13 | 12.50 | ||
| Tangible assets total | 73.50 | 55.13 | 12.50 | |
| Investments total | ||||
| Non-current other receivables | 157.14 | 128.57 | ||
| Long term receivables total | 157.14 | 128.57 | ||
| Raw materials and consumables | 25.00 | |||
| Finished products/goods | 55.00 | 78.72 | 146.51 | |
| Inventories total | 25.00 | 55.00 | 78.72 | 146.51 |
| Current trade debtors | 218.44 | 60.79 | 160.39 | 154.40 |
| Prepayments and accrued income | 60.51 | 8.74 | 6.41 | |
| Current other receivables | 438.88 | 366.51 | ||
| Current deferred tax assets | 8.73 | 8.00 | ||
| Short term receivables total | 666.05 | 487.81 | 169.13 | 168.81 |
| Other current investments | 111.54 | |||
| Cash and bank deposits | 10.05 | 71.61 | 93.32 | 13.28 |
| Cash and cash equivalents | 121.59 | 71.61 | 93.32 | 13.28 |
| Balance sheet total (assets) | 886.14 | 826.69 | 482.24 | 328.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 30.68 | 242.45 | - 173.08 | |
| Profit of the financial year | 30.68 | 211.77 | - 415.53 | 138.61 |
| Shareholders equity total | 70.68 | 282.45 | - 133.08 | 5.54 |
| Provisions | 3.03 | |||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 113.03 | |||
| Current trade creditors | 347.14 | 103.89 | 132.03 | 82.33 |
| Current owed to participating | 199.86 | 230.97 | 170.34 | |
| Short-term deferred tax liabilities | 17.60 | 65.57 | 46.07 | |
| Other non-interest bearing current liabilities | 450.72 | 171.88 | 93.21 | 70.39 |
| Current liabilities total | 815.46 | 541.20 | 615.32 | 323.06 |
| Balance sheet total (liabilities) | 886.14 | 826.69 | 482.24 | 328.59 |
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.