BYGG-EL ELEKTROTEKNIK ApS
CVR number: 35674373
Industriskellet 8, 2635 Ishøj
info@bygg-el.dk
tel: 43531300
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 679.00 | 3 889.00 | 6 281.00 | 5 678.00 | 6 931.94 |
| Employee benefit expenses | -4 533.00 | -4 595.00 | -5 933.00 | -6 656.00 | -6 678.59 |
| Total depreciation | - 104.00 | -91.00 | -90.00 | -99.00 | -99.55 |
| EBIT | 42.00 | - 797.00 | 258.00 | -1 077.00 | 153.80 |
| Other financial income | 2.00 | 10.00 | 3.86 | ||
| Other financial expenses | -32.00 | -16.00 | -61.00 | -39.00 | -14.84 |
| Net income from associates (fin.) | 8.00 | -34.00 | 2.00 | -3.00 | 5.41 |
| Pre-tax profit | 20.00 | - 847.00 | 209.00 | -1 119.00 | 148.22 |
| Income taxes | -3.00 | 175.00 | -46.00 | 242.00 | -33.84 |
| Net earnings | 17.00 | - 672.00 | 163.00 | - 877.00 | 114.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 483.00 | 392.00 | 386.00 | 320.00 | 380.26 |
| Tangible assets total | 483.00 | 392.00 | 386.00 | 320.00 | 380.26 |
| Holdings in group member companies | 77.00 | 43.00 | 45.00 | 42.00 | 47.51 |
| Investments total | 77.00 | 43.00 | 45.00 | 42.00 | 47.51 |
| Long term receivables total | |||||
| Semifinished products | 545.00 | 637.00 | 739.00 | 448.00 | 731.20 |
| Raw materials and consumables | 1 508.00 | 1 049.00 | 1 247.00 | 1 168.00 | 1 507.33 |
| Inventories total | 2 053.00 | 1 686.00 | 1 986.00 | 1 616.00 | 2 238.53 |
| Current trade debtors | 1 805.00 | 1 675.00 | 2 402.00 | 3 560.00 | 2 824.24 |
| Current amounts owed by group member comp. | 371.00 | 520.00 | 433.00 | 395.00 | 187.69 |
| Current other receivables | 397.00 | 241.00 | 239.00 | 60.00 | 60.00 |
| Current deferred tax assets | 153.00 | 107.00 | |||
| Short term receivables total | 2 573.00 | 2 589.00 | 3 181.00 | 4 015.00 | 3 071.92 |
| Cash and bank deposits | 1.00 | 1.00 | 1.00 | 6.00 | 994.58 |
| Cash and cash equivalents | 1.00 | 1.00 | 1.00 | 6.00 | 994.58 |
| Balance sheet total (assets) | 5 187.00 | 4 711.00 | 5 599.00 | 5 999.00 | 6 732.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 600.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 1 905.00 |
| Retained earnings | 386.00 | 403.00 | - 269.00 | - 106.00 | - 982.53 |
| Profit of the financial year | 17.00 | - 672.00 | 163.00 | - 877.00 | 114.39 |
| Shareholders equity total | 908.00 | 236.00 | 399.00 | - 478.00 | 1 636.85 |
| Provisions | 19.00 | 19.00 | 18.44 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 315.00 | 210.00 | 430.00 | ||
| Current trade creditors | 707.00 | 616.00 | 763.00 | 684.00 | 680.90 |
| Current owed to group member | 2 492.00 | 2 106.00 | 2 693.00 | 4 635.00 | 3 418.53 |
| Short-term deferred tax liabilities | 33.61 | ||||
| Other non-interest bearing current liabilities | 746.00 | 1 543.00 | 1 314.00 | 918.00 | 944.47 |
| Accruals and deferred income | 221.00 | ||||
| Current liabilities total | 4 260.00 | 4 475.00 | 5 200.00 | 6 458.00 | 5 077.50 |
| Balance sheet total (liabilities) | 5 187.00 | 4 711.00 | 5 599.00 | 5 999.00 | 6 732.80 |
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.