Becton Dickinson Dispensing Denmark A/S
CVR number: 29317801
Knud Højgaards Vej 9, 2860 Søborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 954.00 | 975.00 | 1 329.00 | 1 521.00 | 918.23 |
| Employee benefit expenses | -21.00 | -21.00 | |||
| EBIT | 933.00 | 954.00 | 1 329.00 | 1 521.00 | 918.23 |
| Other financial income | - 131.00 | 74.00 | 12.00 | 30.00 | 395.82 |
| Other financial expenses | -1.00 | -26.00 | -75.00 | - 174.00 | -46.41 |
| Pre-tax profit | 843.00 | 1 002.00 | 1 266.00 | 1 377.00 | 1 267.63 |
| Income taxes | - 179.00 | 428.00 | - 279.00 | - 303.00 | - 278.86 |
| Net earnings | 664.00 | 1 430.00 | 987.00 | 1 074.00 | 988.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 247.00 | 1 277.00 | 1 420.00 | 746.00 | 1 011.40 |
| Inventories total | 1 247.00 | 1 277.00 | 1 420.00 | 746.00 | 1 011.40 |
| Current trade debtors | 196.00 | 899.00 | 2 714.00 | 4 313.00 | 902.79 |
| Current amounts owed by group member comp. | 11 390.00 | 13 365.00 | 13 376.00 | 16 606.00 | 18 001.89 |
| Prepayments and accrued income | 10.00 | 7.00 | 2.00 | 4.00 | 5.79 |
| Current other receivables | 38.00 | 19.00 | 0.01 | ||
| Current deferred tax assets | 647.00 | 368.00 | 66.00 | ||
| Short term receivables total | 11 634.00 | 14 937.00 | 16 460.00 | 20 989.00 | 18 910.48 |
| Cash and bank deposits | 430.00 | 5 116.00 | 3 492.00 | 12 433.00 | 6 163.76 |
| Cash and cash equivalents | 430.00 | 5 116.00 | 3 492.00 | 12 433.00 | 6 163.76 |
| Balance sheet total (assets) | 13 311.00 | 21 330.00 | 21 372.00 | 34 168.00 | 26 085.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 6 393.00 | 7 030.00 | 8 460.00 | 9 447.00 | 10 521.46 |
| Profit of the financial year | 664.00 | 1 430.00 | 987.00 | 1 074.00 | 988.77 |
| Shareholders equity total | 8 057.00 | 9 460.00 | 10 447.00 | 11 521.00 | 12 510.23 |
| Provisions | 2.00 | 1.00 | 1.28 | ||
| Non-current deferred tax liabilities | 180.00 | 221.00 | |||
| Non-current liabilities total | 180.00 | 221.00 | |||
| Current loans from credit institutions | 14.00 | ||||
| Advances received | 550.00 | 2 271.00 | 1 073.00 | 1 713.00 | 1 838.71 |
| Current trade creditors | 663.00 | 185.00 | 130.00 | 573.00 | 154.41 |
| Current owed to group member | 2 794.00 | 6 926.00 | 8 266.00 | 18 563.00 | 9 928.01 |
| Short-term deferred tax liabilities | 180.00 | 221.00 | 581.02 | ||
| Other non-interest bearing current liabilities | 1 051.00 | 2 087.00 | 1 235.00 | 1 797.00 | 1 071.99 |
| Current liabilities total | 5 072.00 | 11 649.00 | 10 925.00 | 22 646.00 | 13 574.13 |
| Balance sheet total (liabilities) | 13 311.00 | 21 330.00 | 21 372.00 | 34 168.00 | 26 085.64 |
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.