BYGGESELSKABET AF 23/1 1984 HINNERUP ApS
CVR number: 73528313
Byagervej 20 B, 8330 Beder
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 696.44 | 795.35 | 733.37 | 687.42 | 835.23 |
| Total depreciation | - 117.36 | - 117.36 | - 113.07 | - 139.55 | - 139.55 |
| EBIT | 579.08 | 677.99 | 620.30 | 547.87 | 695.68 |
| Other financial income | 2.04 | 0.98 | 0.95 | 36.52 | 106.48 |
| Other financial expenses | - 261.18 | - 363.90 | - 418.46 | - 708.08 | - 384.56 |
| Income from other inv. held as non-curr. assets | 121.03 | 118.28 | 245.66 | 36.34 | 53.93 |
| Pre-tax profit | 440.97 | 433.34 | 448.45 | -87.36 | 471.53 |
| Income taxes | -88.69 | -95.07 | -52.94 | 18.95 | -84.80 |
| Net earnings | 352.27 | 338.27 | 395.50 | -68.41 | 386.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 13 175.27 | 13 057.90 | 12 944.83 | 15 287.96 | 15 148.42 |
| Tangible assets total | 13 175.27 | 13 057.90 | 12 944.83 | 15 287.96 | 15 148.42 |
| Investments total | |||||
| Non-current loans receivable | 2 741.98 | 2 648.16 | 2 883.05 | 2 518.17 | 2 631.76 |
| Long term receivables total | 2 741.98 | 2 648.16 | 2 883.05 | 2 518.17 | 2 631.76 |
| Inventories total | |||||
| Current trade debtors | 27.29 | ||||
| Current amounts owed by group member comp. | 22.65 | 31.19 | 169.06 | 559.96 | 574.66 |
| Prepayments and accrued income | 48.42 | 30.73 | 32.84 | 36.78 | 40.61 |
| Current other receivables | 970.35 | 177.00 | |||
| Short term receivables total | 71.08 | 89.21 | 201.89 | 1 567.09 | 792.27 |
| Cash and bank deposits | 535.63 | 757.17 | 731.83 | 69.98 | 140.78 |
| Cash and cash equivalents | 535.63 | 757.17 | 731.83 | 69.98 | 140.78 |
| Balance sheet total (assets) | 16 523.95 | 16 552.44 | 16 761.61 | 19 443.21 | 18 713.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 2 473.26 | 2 825.53 | 3 163.80 | 3 559.31 | 3 490.90 |
| Profit of the financial year | 352.27 | 338.27 | 395.50 | -68.41 | 386.74 |
| Shareholders equity total | 3 025.53 | 3 363.80 | 3 759.31 | 3 690.90 | 4 077.63 |
| Provisions | 131.00 | 101.00 | 78.00 | 49.00 | 19.00 |
| Non-current loans from credit institutions | 10 401.93 | 9 065.96 | 9 773.53 | 12 159.37 | 11 855.75 |
| Non-current liabilities total | 10 401.93 | 9 065.96 | 9 773.53 | 12 159.37 | 11 855.75 |
| Current loans from credit institutions | 449.81 | 1 367.12 | 334.01 | 314.20 | 307.13 |
| Current trade creditors | 75.82 | 40.19 | 25.00 | 25.00 | 25.00 |
| Current owed to group member | 1 957.19 | 2 122.09 | 2 285.07 | 2 723.16 | 1 834.02 |
| Short-term deferred tax liabilities | 100.07 | 104.05 | 68.46 | 4.32 | 104.96 |
| Other non-interest bearing current liabilities | 382.61 | 388.22 | 438.22 | 466.26 | 478.65 |
| Accruals and deferred income | 11.00 | 11.07 | |||
| Current liabilities total | 2 965.49 | 4 021.68 | 3 150.77 | 3 543.94 | 2 760.84 |
| Balance sheet total (liabilities) | 16 523.95 | 16 552.44 | 16 761.61 | 19 443.21 | 18 713.23 |
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.