DMK BYG ApS
CVR number: 36700335
Absalonsgade 2 F, 4180 Sorø
admin@dkeas.dk
tel: 22234889
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 718.21 | 1 861.28 | 1 953.60 | 1 544.38 | 2 123.28 |
| Employee benefit expenses | -1 526.15 | -1 688.60 | -1 561.54 | -1 459.16 | -1 776.02 |
| Total depreciation | -9.99 | -13.60 | -75.33 | -60.35 | -90.47 |
| EBIT | 182.07 | 159.08 | 316.73 | 24.86 | 256.78 |
| Other financial income | 286.36 | 139.46 | 110.59 | 84.34 | |
| Other financial expenses | -0.52 | - 132.51 | -86.79 | -77.68 | -27.55 |
| Pre-tax profit | 181.55 | 312.93 | 369.40 | 57.77 | 313.57 |
| Income taxes | -39.93 | -69.83 | -94.46 | -13.45 | -77.26 |
| Net earnings | 141.62 | 243.11 | 274.94 | 44.32 | 236.31 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 24.97 | 96.37 | 424.03 | 394.98 | 304.50 |
| Tangible assets total | 24.97 | 96.37 | 424.03 | 394.98 | 304.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 8 668.43 | 13 162.52 | 17 892.82 | 7 859.20 | 8 166.89 |
| Current owed by particip. interest comp. | 43.93 | 432.50 | 439.87 | ||
| Prepayments and accrued income | 12.46 | ||||
| Current other receivables | 242.99 | 143.65 | 205.33 | 205.00 | |
| Short term receivables total | 8 668.43 | 13 417.97 | 18 080.40 | 8 497.03 | 8 811.76 |
| Cash and bank deposits | 132.51 | 86.06 | 57.45 | 255.32 | 456.98 |
| Cash and cash equivalents | 132.51 | 86.06 | 57.45 | 255.32 | 456.98 |
| Balance sheet total (assets) | 8 825.92 | 13 600.40 | 18 561.88 | 9 147.33 | 9 573.24 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 5 895.05 | 6 036.67 | 6 279.78 | 6 554.72 | 6 599.03 |
| Profit of the financial year | 141.62 | 243.11 | 274.94 | 44.32 | 236.31 |
| Shareholders equity total | 6 086.67 | 6 329.78 | 6 604.71 | 6 649.03 | 6 885.34 |
| Provisions | 3.05 | 8.08 | 14.90 | 22.94 | 26.85 |
| Non-current loans from credit institutions | 152.31 | ||||
| Non-current other liabilities | 155.51 | 138.72 | |||
| Non-current liabilities total | 152.31 | 155.51 | 138.72 | ||
| Current loans from credit institutions | 71.65 | ||||
| Current trade creditors | 110.34 | 167.40 | 221.38 | 356.76 | 231.68 |
| Current owed to participating | 54.63 | 68.74 | 79.25 | 192.69 | 226.98 |
| Current owed to group member | 2 499.75 | 6 763.48 | 10 241.07 | 1 111.32 | 1 121.40 |
| Short-term deferred tax liabilities | 39.78 | 39.78 | |||
| Other non-interest bearing current liabilities | 31.71 | 223.15 | 1 248.27 | 587.43 | 942.26 |
| Current liabilities total | 2 736.20 | 7 262.54 | 11 789.96 | 2 319.85 | 2 522.33 |
| Balance sheet total (liabilities) | 8 825.92 | 13 600.40 | 18 561.88 | 9 147.33 | 9 573.24 |
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.