Birch Montering & Bilpleje ApS
CVR number: 39647907
Frederiksværksgade 89, 3400 Hillerød
3400birch@mail.dk
tel: 40503113
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 206.18 | 373.69 | 163.96 | 162.15 | 153.73 |
| Employee benefit expenses | - 307.92 | - 302.26 | - 259.49 | - 220.20 | -74.96 |
| Total depreciation | -16.00 | -63.03 | -64.75 | -64.75 | -61.71 |
| EBIT | - 117.74 | 8.39 | - 160.27 | - 122.80 | 17.05 |
| Other financial income | 226.57 | 206.75 | 172.14 | ||
| Other financial expenses | -1.01 | - 151.64 | -1.22 | - 100.42 | -3.36 |
| Pre-tax profit | 107.82 | - 143.25 | 45.26 | - 223.22 | 185.84 |
| Income taxes | -24.74 | -5.00 | 26.17 | 48.41 | -39.72 |
| Net earnings | 83.08 | - 148.25 | 71.43 | - 174.81 | 146.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 768.00 | 1 708.00 | 1 648.00 | 1 588.00 | 1 528.00 |
| Machinery and equipment | 11.21 | 6.46 | 1.71 | ||
| Tangible assets total | 1 768.00 | 1 719.21 | 1 654.46 | 1 589.71 | 1 528.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 30.00 | 9.08 | 33.19 | 14.21 | 25.22 |
| Current other receivables | 0.76 | 0.76 | |||
| Short term receivables total | 30.77 | 9.85 | 33.19 | 14.21 | 25.22 |
| Other current investments | 1 572.98 | 1 425.11 | 1 631.34 | 1 531.65 | 1 701.46 |
| Cash and bank deposits | 152.44 | 246.09 | 122.01 | 87.12 | 146.85 |
| Cash and cash equivalents | 1 725.42 | 1 671.20 | 1 753.35 | 1 618.77 | 1 848.30 |
| Balance sheet total (assets) | 3 524.19 | 3 400.26 | 3 441.00 | 3 222.69 | 3 401.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 57.20 | 61.00 | |||
| Retained earnings | 3 120.23 | 3 203.31 | 2 997.87 | 3 069.60 | 2 833.79 |
| Profit of the financial year | 83.08 | - 148.25 | 71.43 | - 174.81 | 146.12 |
| Shareholders equity total | 3 253.31 | 3 105.07 | 3 176.50 | 2 944.79 | 3 090.91 |
| Provisions | 238.35 | 243.35 | 211.61 | 163.19 | 185.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 9.50 | 9.50 | 9.50 |
| Current owed to participating | 1.47 | 0.86 | 0.86 | 62.62 | 72.55 |
| Short-term deferred tax liabilities | 8.12 | 3.72 | 15.59 | ||
| Other non-interest bearing current liabilities | 14.94 | 42.98 | 38.80 | 42.58 | 27.41 |
| Current liabilities total | 32.53 | 51.84 | 52.89 | 114.70 | 125.06 |
| Balance sheet total (liabilities) | 3 524.19 | 3 400.26 | 3 441.00 | 3 222.69 | 3 401.52 |
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.