A10z bygningsklinik ApS
CVR number: 38571125
Hesselvej 2, Ganløse 3660 Stenløse
info@snbyg.info
tel: 50805888
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 79.77 | 14.55 | 324.27 | 272.58 | 505.12 |
| Employee benefit expenses | -89.24 | - 115.45 | - 261.39 | - 349.57 | -84.90 |
| Total depreciation | -0.60 | ||||
| EBIT | -9.47 | - 100.90 | 62.88 | -76.99 | 419.62 |
| Other financial income | 0.00 | 0.00 | |||
| Other financial expenses | -1.30 | -0.39 | -3.20 | -14.08 | -13.55 |
| Pre-tax profit | -10.77 | - 101.29 | 59.68 | -91.07 | 406.07 |
| Income taxes | -28.91 | ||||
| Net earnings | -10.77 | - 101.29 | 59.68 | -91.07 | 377.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.40 | ||||
| Tangible assets total | 28.40 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.88 | 41.52 | 37.23 | 6.25 | |
| Current other receivables | 28.89 | 12.94 | 12.94 | 1.50 | 755.00 |
| Short term receivables total | 42.77 | 54.46 | 50.17 | 1.50 | 761.25 |
| Cash and bank deposits | 95.94 | 8.40 | 83.58 | 11.05 | 63.94 |
| Cash and cash equivalents | 95.94 | 8.40 | 83.58 | 11.05 | 63.94 |
| Balance sheet total (assets) | 138.70 | 62.86 | 133.75 | 12.55 | 853.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 127.54 | - 138.31 | - 239.61 | - 263.50 | - 357.94 |
| Profit of the financial year | -10.77 | - 101.29 | 59.68 | -91.07 | 377.16 |
| Shareholders equity total | -88.31 | - 189.60 | - 129.93 | - 304.58 | 69.23 |
| Non-current liabilities total | |||||
| Current trade creditors | 22.78 | 1.00 | 5.71 | 28.59 | 307.04 |
| Current owed to participating | 257.96 | 288.53 | 350.46 | ||
| Short-term deferred tax liabilities | 28.91 | ||||
| Other non-interest bearing current liabilities | 204.23 | 251.46 | 97.95 | ||
| Current liabilities total | 227.02 | 252.47 | 263.67 | 317.13 | 784.36 |
| Balance sheet total (liabilities) | 138.70 | 62.86 | 133.75 | 12.55 | 853.59 |
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.