Tankstationen Bjert ApS
CVR number: 41470062
Gl. Bjært 2 A, 6091 Bjert
simon.hede@hotmail.com
tel: 22983137
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1.78 | 1 832.00 | 1 536.57 |
| Employee benefit expenses | -1.33 | -1 485.00 | -1 183.03 |
| Total depreciation | -0.17 | - 200.00 | - 202.90 |
| EBIT | 0.28 | 147.00 | 150.65 |
| Other financial expenses | -0.20 | - 106.00 | - 119.71 |
| Pre-tax profit | 0.07 | 41.00 | 30.94 |
| Income taxes | -0.02 | -9.00 | -8.56 |
| Net earnings | 0.06 | 32.00 | 22.38 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Goodwill | 0.10 | 54.00 | 4.17 |
| Intangible assets total | 0.10 | 54.00 | 4.17 |
| Land and waters | 1.82 | 1 741.00 | 1 660.47 |
| Machinery and equipment | 0.28 | 215.00 | 180.01 |
| Tangible assets total | 2.10 | 1 956.00 | 1 840.48 |
| Other receivables | 0.01 | 6.00 | 6.00 |
| Investments total | 0.01 | 6.00 | 6.00 |
| Non-current loans receivable | 0.01 | 8.00 | 7.50 |
| Long term receivables total | 0.01 | 8.00 | 7.50 |
| Finished products/goods | 0.47 | 577.00 | 450.17 |
| Inventories total | 0.47 | 577.00 | 450.17 |
| Current trade debtors | 0.06 | 43.00 | 59.31 |
| Prepayments and accrued income | 0.01 | 13.00 | 16.68 |
| Current other receivables | 0.02 | 9.00 | 6.19 |
| Current deferred tax assets | 0.01 | 19.00 | 32.96 |
| Short term receivables total | 0.10 | 84.00 | 115.13 |
| Cash and bank deposits | 0.12 | 154.00 | 72.00 |
| Cash and cash equivalents | 0.12 | 154.00 | 72.00 |
| Balance sheet total (assets) | 2.92 | 2 839.00 | 2 495.45 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 0.04 | 40.00 | 40.00 |
| Retained earnings | 0.01 | 68.00 | 99.85 |
| Profit of the financial year | 0.06 | 32.00 | 22.38 |
| Shareholders equity total | 0.11 | 140.00 | 162.23 |
| Non-current loans from credit institutions | 1.52 | 1 424.00 | 1 291.46 |
| Non-current other liabilities | 0.26 | 195.00 | 135.00 |
| Non-current liabilities total | 1.77 | 1 619.00 | 1 426.46 |
| Current loans from credit institutions | 0.24 | 199.00 | 342.01 |
| Current trade creditors | 0.42 | 458.00 | 366.33 |
| Current owed to participating | 0.15 | 154.00 | 41.29 |
| Short-term deferred tax liabilities | 0.03 | 21.00 | 16.40 |
| Other non-interest bearing current liabilities | 0.20 | 248.00 | 140.73 |
| Current liabilities total | 1.04 | 1 080.00 | 906.75 |
| Balance sheet total (liabilities) | 2.92 | 2 839.00 | 2 495.45 |
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.