Beslagsmed Anders Yde ApS
CVR number: 41331844
Fjelstervangvej 26, Haunstrup 7400 Herning
anders.yde@outlook.dk
tel: 22530007
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 429.49 | 794.58 | 815.07 |
| Employee benefit expenses | - 832.08 | - 637.58 | - 666.70 |
| Total depreciation | -7.71 | -9.27 | -42.53 |
| EBIT | 589.70 | 147.74 | 105.84 |
| Other financial expenses | -5.12 | -4.80 | -0.05 |
| Pre-tax profit | 584.58 | 142.94 | 105.79 |
| Income taxes | - 128.59 | -26.78 | -22.49 |
| Net earnings | 455.99 | 116.16 | 83.30 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 163.67 | 177.79 | |
| Machinery and equipment | 21.21 | 15.43 | 63.35 |
| Tangible assets total | 21.21 | 179.10 | 241.14 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 40.00 | 24.49 | |
| Inventories total | 40.00 | 24.49 | |
| Current trade debtors | 58.52 | 118.72 | 108.66 |
| Current other receivables | 0.77 | ||
| Current deferred tax assets | 1.07 | ||
| Short term receivables total | 58.52 | 120.56 | 108.66 |
| Cash and bank deposits | 649.98 | 375.63 | 370.91 |
| Cash and cash equivalents | 649.98 | 375.63 | 370.91 |
| Balance sheet total (assets) | 769.72 | 699.78 | 720.71 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 |
| Retained earnings | - 100.00 | 255.99 | 272.15 |
| Profit of the financial year | 455.99 | 116.16 | 83.30 |
| Shareholders equity total | 495.99 | 512.15 | 495.45 |
| Provisions | 4.67 | 11.82 | 7.09 |
| Non-current liabilities total | |||
| Current trade creditors | 13.94 | 65.51 | 55.43 |
| Current owed to participating | 7.85 | 10.53 | 7.08 |
| Current owed to group member | 43.50 | 1.26 | |
| Short-term deferred tax liabilities | 123.93 | 19.62 | 27.21 |
| Other non-interest bearing current liabilities | 123.35 | 36.63 | 127.18 |
| Current liabilities total | 269.06 | 175.81 | 218.16 |
| Balance sheet total (liabilities) | 769.72 | 699.78 | 720.71 |
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.