BJ CARS ApS — Credit Rating and Financial Key Figures
CVR number: 31187826
Ravskærvej 60, 8382 Hinnerup
tel: 31267012
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 328.08 | 39.25 | 59.95 | -39.21 | 440.72 |
| Total depreciation | -10.55 | -15.37 | -15.99 | -15.99 | -15.99 |
| EBIT | 317.53 | 23.88 | 43.96 | -55.20 | 424.73 |
| Other financial income | 2.16 | ||||
| Other financial expenses | -69.01 | -41.58 | -26.63 | -20.45 | -33.00 |
| Pre-tax profit | 248.52 | -17.70 | 19.49 | -75.65 | 391.73 |
| Income taxes | -55.14 | 0.96 | -2.00 | 2.00 | -72.56 |
| Net earnings | 193.37 | -16.74 | 17.49 | -73.65 | 319.17 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 70.93 | 55.55 | 39.56 | 23.57 | 7.58 |
| Tangible assets total | 70.93 | 55.55 | 39.56 | 23.57 | 7.58 |
| Other receivables | 13.13 | 13.13 | 13.13 | ||
| Investments total | 13.13 | 13.13 | 13.13 | ||
| Non-current other receivables | 13.13 | 13.13 | |||
| Long term receivables total | 13.13 | 13.13 | |||
| Finished products/goods | 1 046.31 | 897.95 | 624.53 | 560.44 | 1 329.76 |
| Inventories total | 1 046.31 | 897.95 | 624.53 | 560.44 | 1 329.76 |
| Current trade debtors | 75.71 | 31.99 | 47.50 | 26.90 | 411.94 |
| Current amounts owed by group member comp. | 15.07 | ||||
| Current other receivables | 31.48 | 40.57 | 130.84 | ||
| Short term receivables total | 122.26 | 31.99 | 47.50 | 67.47 | 542.78 |
| Cash and bank deposits | 2.05 | 5.30 | 3.16 | 3.16 | |
| Cash and cash equivalents | 2.05 | 5.30 | 3.16 | 3.16 | |
| Balance sheet total (assets) | 1 254.67 | 1 003.91 | 727.88 | 667.77 | 1 893.24 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | - 166.30 | 27.07 | 10.33 | 27.82 | -45.83 |
| Profit of the financial year | 193.37 | -16.74 | 17.49 | -73.65 | 319.17 |
| Shareholders equity total | 352.08 | 135.33 | 152.82 | 79.17 | 398.35 |
| Provisions | 0.96 | 2.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 713.13 | 649.61 | 397.70 | 429.98 | 1 251.27 |
| Advances received | 122.00 | 63.60 | 24.00 | 24.00 | |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 45.00 |
| Current owed to group member | 133.81 | 129.61 | 124.61 | 124.61 | |
| Short-term deferred tax liabilities | 7.19 | 72.56 | |||
| Other non-interest bearing current liabilities | 49.32 | 11.56 | 11.75 | 1.46 | |
| Current liabilities total | 901.63 | 868.58 | 573.06 | 588.60 | 1 494.90 |
| Balance sheet total (liabilities) | 1 254.67 | 1 003.91 | 727.88 | 667.77 | 1 893.24 |
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.