BAGTERP VVS & IDÉCENTER ApS
CVR number: 10029759
Halvorsmindevej 121, 9800 Hjørring
tel: 98926066
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 506.00 | 9 825.00 | 10 855.00 | 9 887.00 | 10 657.32 |
| Employee benefit expenses | -4 997.00 | -6 601.00 | -7 292.00 | -7 277.00 | -7 641.99 |
| Total depreciation | - 415.00 | - 390.00 | - 445.00 | - 350.00 | - 360.07 |
| EBIT | 1 094.00 | 2 834.00 | 3 118.00 | 2 260.00 | 2 655.26 |
| Other financial income | 90.00 | 61.00 | 60.00 | 31.00 | 6.75 |
| Other financial expenses | - 348.00 | - 165.00 | - 152.00 | - 431.00 | - 276.77 |
| Income from other inv. held as non-curr. assets | 11.00 | ||||
| Pre-tax profit | 847.00 | 2 730.00 | 3 026.00 | 1 860.00 | 2 385.24 |
| Income taxes | - 192.00 | - 607.00 | - 674.00 | - 410.00 | - 529.17 |
| Net earnings | 655.00 | 2 123.00 | 2 352.00 | 1 450.00 | 1 856.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 533.00 | 4 385.00 | 4 236.00 | 4 327.00 | 4 173.86 |
| Machinery and equipment | 401.00 | 353.00 | 601.00 | 640.00 | 762.44 |
| Tangible assets total | 4 934.00 | 4 738.00 | 4 837.00 | 4 967.00 | 4 936.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 595.00 | 668.00 | 803.00 | 1 308.00 | 977.66 |
| Inventories total | 595.00 | 668.00 | 803.00 | 1 308.00 | 977.66 |
| Current trade debtors | 3 048.00 | 3 199.00 | 4 262.00 | 4 776.00 | 5 510.53 |
| Current amounts owed by group member comp. | 234.00 | 1 945.00 | |||
| Prepayments and accrued income | 268.00 | 214.00 | 291.00 | 227.00 | 220.97 |
| Current other receivables | 698.00 | 1 651.00 | 751.00 | 1 567.00 | 780.36 |
| Short term receivables total | 4 248.00 | 7 009.00 | 5 304.00 | 6 570.00 | 6 511.86 |
| Other current investments | 453.00 | 496.00 | 526.00 | ||
| Cash and bank deposits | 710.00 | 1 365.00 | 2 246.00 | 9.00 | 4 087.06 |
| Cash and cash equivalents | 1 163.00 | 1 861.00 | 2 772.00 | 9.00 | 4 087.06 |
| Balance sheet total (assets) | 10 940.00 | 14 276.00 | 13 716.00 | 12 854.00 | 16 512.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | 2 000.00 | 1 200.00 | 1 200.00 | |
| Retained earnings | 2 207.00 | 861.00 | 984.00 | 2 136.00 | 2 386.06 |
| Profit of the financial year | 655.00 | 2 123.00 | 2 352.00 | 1 450.00 | 1 856.08 |
| Shareholders equity total | 3 362.00 | 5 484.00 | 5 836.00 | 5 286.00 | 5 942.13 |
| Provisions | 445.00 | 449.00 | 450.00 | 528.00 | 455.47 |
| Non-current loans from credit institutions | 3 121.00 | 2 918.00 | 2 860.00 | ||
| Non-current other liabilities | 149.00 | 437.00 | |||
| Non-current liabilities total | 3 270.00 | 3 355.00 | 2 860.00 | ||
| Current loans from credit institutions | 96.00 | 61.00 | 350.00 | ||
| Current trade creditors | 1 748.00 | 1 486.00 | 1 369.00 | 1 807.00 | 1 647.23 |
| Current owed to group member | 698.00 | 2 886.00 | 5 681.99 | ||
| Short-term deferred tax liabilities | 187.00 | 601.00 | 666.00 | 327.00 | 601.20 |
| Other non-interest bearing current liabilities | 1 826.00 | 2 877.00 | 1 731.00 | 1 547.00 | 2 123.01 |
| Accruals and deferred income | 6.00 | 24.00 | 45.00 | 123.00 | 61.84 |
| Current liabilities total | 3 863.00 | 4 988.00 | 4 570.00 | 7 040.00 | 10 115.27 |
| Balance sheet total (liabilities) | 10 940.00 | 14 276.00 | 13 716.00 | 12 854.00 | 16 512.87 |
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.