Bang & Schmidt ApS — Credit Rating and Financial Key Figures
CVR number: 41993456
Engvej 5, Herskind 8464 Galten
mb@bangschmidt.dk
tel: 23327022
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 661.13 | 784.33 | 890.78 |
Employee benefit expenses | - 439.70 | - 655.77 | - 717.20 |
Total depreciation | -7.50 | ||
EBIT | 221.43 | 128.57 | 166.08 |
Other financial expenses | -1.77 | -4.89 | -4.24 |
Pre-tax profit | 219.66 | 123.68 | 161.84 |
Income taxes | -53.42 | -30.84 | -38.84 |
Net earnings | 166.25 | 92.83 | 123.00 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 27.07 | ||
Machinery and equipment | 52.68 | ||
Advance payments and construction in progress | 6.60 | ||
Tangible assets total | 6.60 | 79.75 | |
Other receivables | 6.00 | ||
Investments total | 6.00 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 76.58 | 98.66 | 242.36 |
Short term receivables total | 76.58 | 98.66 | 242.36 |
Cash and bank deposits | 347.64 | 288.96 | 264.54 |
Cash and cash equivalents | 347.64 | 288.96 | 264.54 |
Balance sheet total (assets) | 424.22 | 394.22 | 592.65 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 150.00 | 120.00 | |
Retained earnings | - 150.00 | 16.24 | -10.92 |
Profit of the financial year | 166.25 | 92.83 | 123.00 |
Shareholders equity total | 206.25 | 149.08 | 272.08 |
Provisions | 2.81 | ||
Non-current liabilities total | |||
Current owed to participating | 85.41 | 87.97 | 90.51 |
Current owed to group member | 53.42 | 53.86 | |
Short-term deferred tax liabilities | 53.42 | 30.84 | 36.03 |
Other non-interest bearing current liabilities | 79.15 | 72.90 | 137.36 |
Current liabilities total | 217.97 | 245.14 | 317.76 |
Balance sheet total (liabilities) | 424.22 | 394.22 | 592.65 |
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.