Christian Boesen ApS — Credit Rating and Financial Key Figures
CVR number: 39298368
Brudedalen 27, 3520 Farum
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 587.04 | 2 288.82 | 1 325.75 | 1 504.57 | 1 511.17 |
| Employee benefit expenses | - 917.80 | - 986.25 | -1 065.24 | -1 099.07 | -1 128.73 |
| Other operating expenses | - 122.69 | ||||
| Total depreciation | -52.56 | -79.68 | -91.96 | -91.96 | -73.80 |
| EBIT | 616.67 | 1 100.20 | 168.54 | 313.54 | 308.64 |
| Other financial expenses | -2.02 | -7.85 | -4.55 | -7.08 | |
| Pre-tax profit | 614.66 | 1 092.35 | 163.99 | 313.54 | 301.55 |
| Income taxes | - 143.81 | - 251.95 | -36.68 | -70.28 | -66.89 |
| Net earnings | 470.84 | 840.40 | 127.31 | 243.26 | 234.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 217.69 | 630.13 | 538.16 | 446.20 | 973.46 |
| Tangible assets total | 217.69 | 630.13 | 538.16 | 446.20 | 973.46 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 306.33 | 554.08 | 422.67 | 227.12 | 151.19 |
| Prepayments and accrued income | 17.04 | 17.47 | 18.14 | 6.90 | |
| Current other receivables | 0.05 | ||||
| Current deferred tax assets | 29.22 | 13.92 | 53.84 | ||
| Short term receivables total | 306.38 | 571.12 | 469.36 | 259.18 | 211.92 |
| Cash and bank deposits | 1 164.31 | 628.43 | 377.40 | 936.48 | 838.76 |
| Cash and cash equivalents | 1 164.31 | 628.43 | 377.40 | 936.48 | 838.76 |
| Balance sheet total (assets) | 1 688.38 | 1 829.68 | 1 384.93 | 1 641.86 | 2 024.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.00 | - 483.00 | 115.00 | 120.00 | 130.00 |
| Retained earnings | 363.72 | 721.56 | 850.96 | 858.27 | 971.52 |
| Profit of the financial year | 470.84 | 840.40 | 127.31 | 243.26 | 234.67 |
| Shareholders equity total | 994.56 | 1 128.96 | 1 143.27 | 1 271.52 | 1 386.19 |
| Provisions | 8.56 | 7.69 | 20.19 | 24.51 | 79.75 |
| Non-current loans from credit institutions | 259.83 | ||||
| Non-current liabilities total | 259.83 | ||||
| Current loans from credit institutions | 49.50 | ||||
| Current trade creditors | 9.02 | 173.42 | 11.00 | 71.30 | 14.17 |
| Current owed to participating | 12.78 | 0.27 | 0.27 | 0.27 | |
| Short-term deferred tax liabilities | 98.20 | 204.66 | |||
| Other non-interest bearing current liabilities | 578.03 | 302.17 | 210.20 | 274.25 | 234.43 |
| Current liabilities total | 685.26 | 693.03 | 221.47 | 345.82 | 298.37 |
| Balance sheet total (liabilities) | 1 688.38 | 1 829.68 | 1 384.93 | 1 641.86 | 2 024.14 |
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.