By stær group Aps
CVR number: 41505656
Lyngvej 2, 9000 Aalborg
kontakt@bowsbystaer.dk
tel: 22705787
bowsbystaer.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 216.83 | 2 634.08 | 1 921.77 | 2 538.78 |
| Employee benefit expenses | -1 125.44 | -1 495.72 | -2 402.52 | -2 160.08 |
| Other operating expenses | - 242.27 | |||
| Total depreciation | - 201.94 | - 206.96 | - 148.54 | -71.43 |
| EBIT | 889.45 | 689.12 | - 629.29 | 307.26 |
| Other financial income | 26.87 | 7.80 | 1.90 | |
| Other financial expenses | -18.08 | -23.10 | -23.06 | -10.42 |
| Pre-tax profit | 871.37 | 692.89 | - 644.55 | 298.74 |
| Income taxes | - 193.42 | - 154.37 | 135.66 | -67.32 |
| Net earnings | 677.95 | 538.52 | - 508.89 | 231.42 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 464.57 | 357.14 | 285.71 | 214.28 |
| Intangible assets total | 464.57 | 357.14 | 285.71 | 214.28 |
| Other tangible assets | 84.30 | |||
| Tangible assets total | 84.30 | |||
| Other receivables | 271.62 | 239.81 | 187.31 | |
| Investments total | 271.62 | 239.81 | 187.31 | |
| Long term receivables total | ||||
| Finished products/goods | 982.66 | 1 380.26 | 1 117.85 | 1 127.80 |
| Inventories total | 982.66 | 1 380.26 | 1 117.85 | 1 127.80 |
| Current trade debtors | 793.44 | 722.92 | 609.94 | 575.12 |
| Prepayments and accrued income | 34.04 | |||
| Current other receivables | 357.72 | 31.38 | 43.00 | |
| Current deferred tax assets | 161.09 | 202.93 | ||
| Short term receivables total | 793.44 | 1 080.64 | 802.42 | 855.09 |
| Cash and bank deposits | 794.85 | 43.30 | 425.38 | 755.15 |
| Cash and cash equivalents | 794.85 | 43.30 | 425.38 | 755.15 |
| Balance sheet total (assets) | 3 119.82 | 3 132.96 | 2 871.17 | 3 139.63 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 1 480.63 | 1 480.63 | ||
| Shares repurchased | - 245.12 | 117.80 | ||
| Other reserves | - 117.80 | |||
| Retained earnings | 432.83 | 2 451.98 | 1 825.29 | |
| Profit of the financial year | 677.95 | 538.52 | - 508.89 | 231.42 |
| Shareholders equity total | 1 953.46 | 2 491.98 | 1 983.09 | 2 096.72 |
| Provisions | 94.28 | 78.57 | 10.23 | |
| Non-current liabilities total | ||||
| Current trade creditors | 116.80 | 49.89 | 228.43 | 332.17 |
| Short-term deferred tax liabilities | 209.13 | 170.08 | ||
| Other non-interest bearing current liabilities | 746.14 | 342.44 | 659.65 | 700.52 |
| Current liabilities total | 1 072.08 | 562.41 | 888.08 | 1 032.69 |
| Balance sheet total (liabilities) | 3 119.82 | 3 132.96 | 2 871.17 | 3 139.63 |
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.