Nybolig Kronjylland - Randers og Bjerringbro ApS
CVR number: 41969032
Udbyhøjvej 83, 8930 Randers NØ
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 10 332.95 | 8 940.15 | 7 575.90 |
Employee benefit expenses | -8 322.01 | -6 353.26 | -6 148.05 |
Other operating expenses | -16.89 | ||
Total depreciation | - 104.80 | -99.29 | -89.79 |
EBIT | 1 906.13 | 2 470.70 | 1 338.07 |
Other financial income | 2.50 | ||
Other financial expenses | -35.67 | -39.87 | -8.56 |
Pre-tax profit | 1 870.46 | 2 430.83 | 1 332.00 |
Income taxes | - 417.16 | - 551.18 | - 307.91 |
Net earnings | 1 453.30 | 1 879.66 | 1 024.09 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 226.19 | 158.33 | 90.48 |
Intangible assets total | 226.19 | 158.33 | 90.48 |
Buildings | 57.82 | 85.92 | 63.98 |
Machinery and equipment | 91.44 | ||
Tangible assets total | 149.26 | 85.92 | 63.98 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 1 476.92 | 1 082.58 | 1 372.00 |
Current amounts owed by group member comp. | 512.84 | 510.87 | |
Current owed by particip. interest comp. | 138.67 | ||
Prepayments and accrued income | 77.95 | 88.45 | 211.52 |
Current other receivables | 362.49 | 19.12 | 162.01 |
Current deferred tax assets | 1.00 | 9.25 | |
Short term receivables total | 2 430.19 | 1 329.82 | 2 265.65 |
Cash and bank deposits | 2 987.27 | 2 104.80 | 2 255.25 |
Cash and cash equivalents | 2 987.27 | 2 104.80 | 2 255.25 |
Balance sheet total (assets) | 5 792.92 | 3 678.87 | 4 675.36 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 80.00 | 80.00 |
Shares repurchased | 1 453.30 | 1 879.66 | 1 024.09 |
Retained earnings | -1 453.30 | -1 879.66 | -1 024.09 |
Profit of the financial year | 1 453.30 | 1 879.66 | 1 024.09 |
Shareholders equity total | 1 493.30 | 1 959.66 | 1 104.09 |
Non-current liabilities total | |||
Current trade creditors | 399.53 | 339.89 | 437.62 |
Short-term deferred tax liabilities | 417.16 | 52.18 | 316.16 |
Other non-interest bearing current liabilities | 3 482.92 | 1 327.15 | 2 817.49 |
Current liabilities total | 4 299.62 | 1 719.21 | 3 571.27 |
Balance sheet total (liabilities) | 5 792.92 | 3 678.87 | 4 675.36 |
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.