HØILUND BYG ApS
CVR number: 31059763
Vestermarken 25, Stavtrup 8260 Viby J
info@hoilund-byg.dk
tel: 40767100
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 54.88 | 936.18 | 651.75 | 504.17 | 506.11 |
| Employee benefit expenses | - 657.01 | - 394.92 | - 298.61 | - 373.80 | - 445.83 |
| Total depreciation | -64.12 | -32.17 | -32.08 | -20.00 | -20.00 |
| EBIT | - 666.25 | 509.09 | 321.06 | 110.38 | 40.29 |
| Other financial income | 1.13 | 10.53 | 66.94 | 23.35 | |
| Other financial expenses | -31.88 | -23.58 | -2.95 | -2.61 | -7.99 |
| Pre-tax profit | - 697.00 | 485.50 | 328.65 | 174.71 | 55.64 |
| Net earnings | - 697.00 | 485.50 | 328.65 | 174.71 | 55.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 310.00 | 290.00 | 270.00 | 250.00 | 230.00 |
| Machinery and equipment | 24.25 | 12.08 | |||
| Tangible assets total | 334.25 | 302.08 | 270.00 | 250.00 | 230.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 125.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Inventories total | 125.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Current trade debtors | 79.73 | 187.29 | 503.70 | 315.20 | 228.91 |
| Current amounts owed by group member comp. | 80.05 | 291.57 | 535.34 | ||
| Prepayments and accrued income | 49.97 | ||||
| Current other receivables | 189.18 | 433.60 | 126.45 | 237.09 | 346.51 |
| Short term receivables total | 268.91 | 620.89 | 710.20 | 843.86 | 1 160.73 |
| Cash and bank deposits | 117.55 | 448.07 | 28.47 | ||
| Cash and cash equivalents | 117.55 | 448.07 | 28.47 | ||
| Balance sheet total (assets) | 728.16 | 1 140.51 | 1 528.27 | 1 222.33 | 1 490.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 625.26 | -71.74 | 413.77 | 742.41 | 917.12 |
| Profit of the financial year | - 697.00 | 485.50 | 328.65 | 174.71 | 55.64 |
| Shareholders equity total | 53.26 | 538.77 | 867.41 | 1 042.12 | 1 097.77 |
| Non-current other liabilities | 7.01 | 7.01 | 7.01 | ||
| Non-current liabilities total | 7.01 | 7.01 | 7.01 | ||
| Current loans from credit institutions | 122.64 | 65.43 | |||
| Current trade creditors | 242.02 | 126.92 | 264.23 | 53.03 | 204.03 |
| Current owed to group member | 0.95 | 30.46 | |||
| Other non-interest bearing current liabilities | 302.28 | 437.36 | 389.62 | 127.17 | 123.50 |
| Current liabilities total | 667.89 | 594.74 | 653.85 | 180.21 | 392.96 |
| Balance sheet total (liabilities) | 728.16 | 1 140.51 | 1 528.27 | 1 222.33 | 1 490.73 |
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.