Board:Up North ApS
CVR number: 41881755
Peder Hausgaards Vej 34, Klitmøller 7700 Thisted
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 214.06 | 337.33 | 91.18 |
| Employee benefit expenses | -44.29 | -62.72 | -35.90 |
| Total depreciation | -14.09 | -28.18 | -28.18 |
| EBIT | 155.69 | 246.43 | 27.11 |
| Other financial income | 0.26 | ||
| Other financial expenses | -10.35 | -4.92 | -2.10 |
| Pre-tax profit | 145.34 | 241.51 | 25.26 |
| Income taxes | -34.48 | -54.26 | -6.21 |
| Net earnings | 110.86 | 187.25 | 19.05 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 126.80 | 98.62 | 70.44 |
| Tangible assets total | 126.80 | 98.62 | 70.44 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 49.98 | 38.37 | 49.77 |
| Current deferred tax assets | 6.16 | ||
| Short term receivables total | 49.98 | 38.37 | 55.93 |
| Cash and bank deposits | 81.45 | 311.39 | 34.48 |
| Cash and cash equivalents | 81.45 | 311.39 | 34.48 |
| Balance sheet total (assets) | 258.23 | 448.38 | 160.85 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.05 | 40.05 | 40.05 |
| Shares repurchased | 30.00 | 252.00 | |
| Other reserves | -7.91 | ||
| Retained earnings | -30.00 | - 171.14 | 16.11 |
| Profit of the financial year | 110.86 | 187.25 | 19.05 |
| Shareholders equity total | 150.91 | 308.16 | 67.30 |
| Provisions | 4.65 | 4.26 | 2.42 |
| Non-current liabilities total | |||
| Current trade creditors | 22.17 | 17.57 | 2.03 |
| Current owed to participating | 0.10 | ||
| Short-term deferred tax liabilities | 31.12 | 57.05 | |
| Other non-interest bearing current liabilities | 49.29 | 61.34 | 89.11 |
| Current liabilities total | 102.67 | 135.96 | 91.13 |
| Balance sheet total (liabilities) | 258.23 | 448.38 | 160.85 |
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.