BeuByg ApS
CVR number: 41664045
Esplanaden 8 D, 1263 København K
Beubyg@gmail.com
tel: 60859920
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 496.46 | 632.00 | 532.29 |
| Employee benefit expenses | - 402.75 | - 324.54 | - 733.68 |
| Total depreciation | -15.11 | -18.13 | |
| EBIT | 93.71 | 292.36 | - 219.53 |
| Other financial income | 0.17 | ||
| Other financial expenses | -3.55 | -7.55 | -4.34 |
| Pre-tax profit | 90.34 | 284.80 | - 223.87 |
| Income taxes | -20.31 | -64.92 | 48.49 |
| Net earnings | 70.03 | 219.88 | - 175.38 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 39.29 | 21.16 | |
| Tangible assets total | 39.29 | 21.16 | |
| Other receivables | 16.32 | 16.32 | 17.85 |
| Investments total | 16.32 | 16.32 | 17.85 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 76.02 | 157.79 | 310.15 |
| Current amounts owed by group member comp. | 10.13 | ||
| Current other receivables | 93.00 | 57.21 | 2.18 |
| Current deferred tax assets | 48.16 | ||
| Short term receivables total | 179.14 | 215.00 | 360.49 |
| Cash and bank deposits | 98.42 | 299.64 | 186.48 |
| Cash and cash equivalents | 98.42 | 299.64 | 186.48 |
| Balance sheet total (assets) | 293.89 | 570.25 | 585.98 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 70.00 | ||
| Retained earnings | -70.00 | 0.03 | 219.91 |
| Profit of the financial year | 70.03 | 219.88 | - 175.38 |
| Shareholders equity total | 110.03 | 259.91 | 84.53 |
| Provisions | 0.33 | ||
| Non-current liabilities total | |||
| Current trade creditors | 21.98 | 64.79 | |
| Current owed to participating | 91.33 | 0.90 | |
| Current owed to group member | 38.55 | 61.04 | |
| Short-term deferred tax liabilities | 21.18 | 67.37 | |
| Other non-interest bearing current liabilities | 140.70 | 112.76 | 374.72 |
| Current liabilities total | 183.86 | 310.01 | 501.45 |
| Balance sheet total (liabilities) | 293.89 | 570.25 | 585.98 |
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.