BioMekanikerne ApS
CVR number: 37388726
Kokkedal Industripark 2 A, 2980 Kokkedal
info@biomekanikerne.dk
tel: 25708385
www.biomekanikerne.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 486.79 | 1 076.28 | 1 682.06 | 1 202.46 | 718.94 |
| Employee benefit expenses | - 619.00 | -1 083.36 | -1 353.76 | -1 224.46 | - 697.01 |
| Total depreciation | -18.84 | -33.36 | -39.37 | -18.84 | |
| EBIT | 848.95 | -40.45 | 288.93 | -40.85 | 21.93 |
| Other financial expenses | -4.58 | -6.02 | -4.78 | -2.22 | -0.09 |
| Pre-tax profit | 844.37 | -46.46 | 284.15 | -43.06 | 21.85 |
| Income taxes | - 189.69 | 5.13 | -64.13 | 10.90 | -6.77 |
| Net earnings | 654.68 | -41.34 | 220.03 | -32.16 | 15.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 58.55 | 65.71 | 26.34 | 7.50 | 7.50 |
| Tangible assets total | 58.55 | 65.71 | 26.34 | 7.50 | 7.50 |
| Other receivables | 65.00 | 65.00 | 65.00 | ||
| Investments total | 65.00 | 65.00 | 65.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 43.26 | 101.57 | 56.09 | 50.87 | 28.73 |
| Current amounts owed by group member comp. | 272.80 | 273.61 | 288.44 | 315.14 | 261.00 |
| Current other receivables | 94.07 | 7.89 | 1.64 | ||
| Current deferred tax assets | 7.02 | 12.15 | 10.42 | 12.06 | 7.47 |
| Short term receivables total | 417.15 | 387.34 | 362.84 | 379.71 | 297.19 |
| Cash and bank deposits | 780.83 | 244.34 | 543.11 | 132.39 | 38.02 |
| Cash and cash equivalents | 780.83 | 244.34 | 543.11 | 132.39 | 38.02 |
| Balance sheet total (assets) | 1 321.53 | 762.39 | 997.29 | 519.60 | 342.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 700.00 | 250.00 | |||
| Retained earnings | - 403.40 | 251.28 | -40.06 | 179.97 | 147.80 |
| Profit of the financial year | 654.68 | -41.34 | 220.03 | -32.16 | 15.08 |
| Shareholders equity total | 1 001.28 | 259.94 | 479.97 | 197.80 | 212.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 111.56 | 219.80 | 276.17 | 140.94 | 33.44 |
| Current owed to participating | 1.62 | 2.65 | 1.23 | 78.58 | 0.65 |
| Current owed to group member | 128.27 | 99.17 | |||
| Short-term deferred tax liabilities | 62.39 | ||||
| Other non-interest bearing current liabilities | 78.80 | 180.82 | 177.54 | 102.29 | 95.75 |
| Current liabilities total | 320.25 | 502.45 | 517.32 | 321.80 | 129.84 |
| Balance sheet total (liabilities) | 1 321.53 | 762.39 | 997.29 | 519.60 | 342.71 |
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.