BKS INSTALLATIONER ApS
CVR number: 32258581
Sognefogedvej 6, Aagaard 6040 Egtved
bo@hchristiansen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.64 | -5.29 | -8.76 | -17.14 | -9.26 |
| Total depreciation | -65.23 | ||||
| EBIT | -4.64 | -70.52 | -8.76 | -17.14 | -9.26 |
| Other financial income | 117.50 | 139.66 | 42.82 | 299.70 | |
| Other financial expenses | -20.62 | -6.21 | -4.51 | -50.12 | - 118.93 |
| Net income from associates (fin.) | 567.26 | 320.87 | 419.46 | 44.45 | - 285.03 |
| Pre-tax profit | 541.99 | 361.63 | 545.85 | 20.00 | - 113.51 |
| Income taxes | 5.13 | -13.77 | -16.26 | 4.34 | -38.69 |
| Net earnings | 547.12 | 347.86 | 529.59 | 24.34 | - 152.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 826.95 | 2 061.03 | 1 707.93 | 1 385.53 | 1 076.67 |
| Participating interests | 22.30 | 43.86 | 66.42 | 83.26 | 107.10 |
| Investments total | 1 849.25 | 2 104.89 | 1 774.35 | 1 468.80 | 1 183.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 26.00 | 27.04 | 27.04 | 27.04 | |
| Current other receivables | 25.00 | 6.25 | |||
| Current deferred tax assets | 212.48 | 96.25 | 62.37 | 68.18 | 64.18 |
| Short term receivables total | 237.48 | 122.25 | 89.41 | 101.47 | 91.22 |
| Other current investments | 467.77 | 390.12 | 400.71 | 112.95 | |
| Cash and bank deposits | 133.87 | 333.17 | 818.83 | 625.35 | 1 118.82 |
| Cash and cash equivalents | 133.87 | 800.94 | 1 208.95 | 1 026.06 | 1 231.78 |
| Balance sheet total (assets) | 2 220.60 | 3 028.09 | 3 072.72 | 2 596.33 | 2 506.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 122.00 | |
| Other reserves | 476.10 | 712.88 | 401.20 | 95.64 | 82.10 |
| Retained earnings | 622.96 | 820.30 | 1 365.45 | 2 200.60 | 2 116.48 |
| Profit of the financial year | 547.12 | 347.86 | 529.59 | 24.34 | - 152.21 |
| Shareholders equity total | 1 881.78 | 2 119.05 | 2 535.64 | 2 445.58 | 2 293.37 |
| Non-current liabilities total | |||||
| Current owed to group member | 101.00 | 901.53 | 439.01 | 143.19 | 167.02 |
| Short-term deferred tax liabilities | 123.35 | 8.02 | 37.79 | ||
| Other non-interest bearing current liabilities | 114.47 | 7.51 | 90.04 | 7.55 | 8.58 |
| Current liabilities total | 338.82 | 909.04 | 537.07 | 150.74 | 213.39 |
| Balance sheet total (liabilities) | 2 220.60 | 3 028.09 | 3 072.72 | 2 596.33 | 2 506.77 |
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.