Bluewater Pool Service ApS
CVR number: 38493787
Lindegårdsvej 5, Egholm Mark 4070 Kirke Hyllinge
Pa@bluewaterpool.dk
tel: 26280235
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 461.80 | 1 062.21 | 1 069.25 | 950.60 | 781.29 |
| Employee benefit expenses | - 452.41 | - 754.33 | -1 173.24 | - 825.31 | - 436.48 |
| EBIT | 9.39 | 307.88 | - 103.98 | 125.29 | 344.81 |
| Other financial income | 0.40 | 0.40 | 0.34 | 4.10 | 0.10 |
| Other financial expenses | -9.69 | -2.28 | -5.49 | -3.93 | |
| Pre-tax profit | 0.10 | 305.99 | - 109.14 | 125.46 | 344.91 |
| Income taxes | 7.28 | -67.63 | 23.94 | -27.65 | -75.88 |
| Net earnings | 7.38 | 238.36 | -85.20 | 97.80 | 269.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 15.08 | 15.08 | |||
| Investments total | 15.08 | 15.08 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 82.42 | 90.48 | 79.75 | 266.10 | |
| Prepayments and accrued income | 38.42 | 38.42 | 38.42 | ||
| Current deferred tax assets | 11.70 | 23.94 | 8.28 | ||
| Short term receivables total | 50.12 | 120.84 | 152.84 | 88.03 | 266.10 |
| Cash and bank deposits | 178.35 | 811.93 | 551.28 | 767.33 | 665.62 |
| Cash and cash equivalents | 178.35 | 811.93 | 551.28 | 767.33 | 665.62 |
| Balance sheet total (assets) | 228.47 | 932.78 | 704.13 | 870.43 | 946.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.90 | 122.00 | |||
| Retained earnings | 71.15 | 78.53 | 316.89 | 172.79 | 148.59 |
| Profit of the financial year | 7.38 | 238.36 | -85.20 | 97.80 | 269.04 |
| Shareholders equity total | 128.53 | 366.89 | 281.69 | 379.49 | 589.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 23.85 | 17.68 | 15.18 | 11.03 | |
| Current owed to group member | 58.09 | 35.09 | 28.84 | ||
| Short-term deferred tax liabilities | 67.63 | 75.88 | |||
| Other non-interest bearing current liabilities | 18.01 | 463.17 | 375.92 | 475.76 | 270.27 |
| Current liabilities total | 99.94 | 565.88 | 422.43 | 490.94 | 357.17 |
| Balance sheet total (liabilities) | 228.47 | 932.78 | 704.13 | 870.43 | 946.80 |
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.