BÜLOW MØLLER MASKINER ApS
CVR number: 52143810
Wagnersvej 4, 4200 Slagelse
tel: 58529694
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -47.00 | 185.00 | 81.00 | 13.00 | 18.31 |
| Employee benefit expenses | -20.00 | - 101.00 | -47.00 | -54.00 | -51.80 |
| EBIT | -67.00 | 84.00 | 34.00 | -41.00 | -33.49 |
| Other financial expenses | -1.00 | 2.00 | -3.00 | -3.00 | -0.85 |
| Pre-tax profit | -68.00 | 86.00 | 31.00 | -44.00 | -34.34 |
| Net earnings | -68.00 | 86.00 | 31.00 | -44.00 | -34.34 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 5.00 | 5.00 | 5.40 | ||
| Investments total | 5.00 | 5.00 | 5.40 | ||
| Long term receivables total | |||||
| Finished products/goods | 41.00 | 42.00 | 18.00 | 41.00 | 74.41 |
| Inventories total | 41.00 | 42.00 | 18.00 | 41.00 | 74.41 |
| Current trade debtors | 3.00 | 11.00 | 24.00 | 13.00 | 21.67 |
| Prepayments and accrued income | 15.00 | 3.00 | 3.00 | 3.00 | 3.20 |
| Current deferred tax assets | 2.00 | 4.00 | 4.00 | 2.00 | |
| Short term receivables total | 20.00 | 18.00 | 31.00 | 18.00 | 24.87 |
| Cash and bank deposits | 394.00 | 389.00 | 416.00 | 276.00 | 205.34 |
| Cash and cash equivalents | 394.00 | 389.00 | 416.00 | 276.00 | 205.34 |
| Balance sheet total (assets) | 455.00 | 449.00 | 470.00 | 340.00 | 310.02 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 80.00 | |||
| Retained earnings | 247.00 | 180.00 | 188.00 | 219.00 | 174.97 |
| Profit of the financial year | -68.00 | 86.00 | 31.00 | -44.00 | -34.34 |
| Shareholders equity total | 412.00 | 391.00 | 424.00 | 300.00 | 265.64 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.00 | 24.00 | 18.00 | 20.00 | 23.28 |
| Current owed to participating | 7.00 | 7.67 | |||
| Other non-interest bearing current liabilities | 27.00 | 34.00 | 28.00 | 13.00 | 13.43 |
| Current liabilities total | 43.00 | 58.00 | 46.00 | 40.00 | 44.38 |
| Balance sheet total (liabilities) | 455.00 | 449.00 | 470.00 | 340.00 | 310.02 |
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.