BF Byg ApS
CVR number: 42044652
Tjørnevænget 6, Hald Ege 8800 Viborg
mf@bf-byg.dk
tel: 50414691
www.bf-byg.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 433.52 | 1 420.63 | 1 082.61 |
| Employee benefit expenses | - 663.97 | - 894.07 | - 872.97 |
| Total depreciation | -20.44 | -37.84 | |
| EBIT | 769.55 | 506.12 | 171.80 |
| Other financial income | 0.14 | ||
| Other financial expenses | -4.38 | -5.96 | -0.10 |
| Pre-tax profit | 765.17 | 500.16 | 171.83 |
| Income taxes | - 176.59 | - 115.14 | -37.82 |
| Net earnings | 588.57 | 385.02 | 134.01 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 216.03 | 178.20 | |
| Tangible assets total | 216.03 | 178.20 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1.70 | 174.13 | 157.05 |
| Current other receivables | 3.55 | ||
| Current deferred tax assets | 5.61 | ||
| Short term receivables total | 1.70 | 177.67 | 162.66 |
| Cash and bank deposits | 1 018.16 | 452.77 | 161.69 |
| Cash and cash equivalents | 1 018.16 | 452.77 | 161.69 |
| Balance sheet total (assets) | 1 019.86 | 846.47 | 502.55 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 70.00 | 70.00 | 70.00 |
| Shares repurchased | 500.00 | 380.00 | 100.00 |
| Retained earnings | - 500.00 | - 291.43 | -6.40 |
| Profit of the financial year | 588.57 | 385.02 | 134.01 |
| Shareholders equity total | 658.57 | 543.60 | 297.61 |
| Provisions | 8.51 | 9.94 | |
| Non-current liabilities total | |||
| Current trade creditors | 20.00 | 20.66 | 47.19 |
| Short-term deferred tax liabilities | 176.59 | 106.63 | |
| Other non-interest bearing current liabilities | 164.69 | 167.07 | 147.81 |
| Current liabilities total | 361.29 | 294.37 | 195.00 |
| Balance sheet total (liabilities) | 1 019.86 | 846.47 | 502.55 |
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.