BO MORTENSEN HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 30496736
Hjortekærsvej 117, 2800 Kgs.Lyngby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 221.50 | 2 370.00 | 2 686.00 | 2 370.00 | |
| External services | -47.77 | -67.73 | -58.56 | -73.30 | |
| Gross profit | -44.02 | 3 173.73 | 2 302.27 | 2 627.44 | 2 296.70 |
| EBIT | -44.02 | 3 173.73 | 2 302.27 | 2 627.44 | 2 296.70 |
| Other financial income | 222.75 | 1 073.54 | 411.94 | 283.24 | 1 427.00 |
| Other financial expenses | -1.14 | -10.35 | -1 278.75 | -37.96 | -0.00 |
| Net income from associates (fin.) | 1 251.00 | ||||
| Pre-tax profit | 1 428.59 | 4 236.93 | 1 435.46 | 2 872.72 | 3 723.70 |
| Income taxes | -39.32 | - 223.41 | 205.32 | -41.25 | - 297.81 |
| Net earnings | 1 389.27 | 4 013.52 | 1 640.78 | 2 831.47 | 3 425.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 750.00 | 1 382.50 | 1 382.50 | 1 382.50 | 458.50 |
| Investments total | 1 750.00 | 1 382.50 | 1 382.50 | 1 382.50 | 458.50 |
| Non-current loans receivable | 5 973.59 | 11 336.74 | 10 394.24 | 10 523.18 | 13 780.36 |
| Long term receivables total | 5 973.59 | 11 336.74 | 10 394.24 | 10 523.18 | 13 780.36 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 21.48 | 47.66 | |||
| Current deferred tax assets | 652.68 | 690.63 | 772.72 | 654.37 | 944.86 |
| Short term receivables total | 652.68 | 712.12 | 772.72 | 702.02 | 944.86 |
| Cash and bank deposits | 1 163.72 | 225.19 | 2 281.21 | 5 088.15 | 455.77 |
| Cash and cash equivalents | 1 163.72 | 225.19 | 2 281.21 | 5 088.15 | 455.77 |
| Balance sheet total (assets) | 9 540.00 | 13 656.55 | 14 830.66 | 17 695.86 | 15 639.49 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 6 000.00 | 122.00 |
| Retained earnings | 7 256.30 | 8 532.56 | 12 431.68 | 8 072.46 | 10 781.94 |
| Profit of the financial year | 1 389.27 | 4 013.52 | 1 640.78 | 2 831.47 | 3 425.89 |
| Shareholders equity total | 8 881.16 | 12 784.08 | 14 311.86 | 17 028.94 | 14 454.82 |
| Non-current deferred tax liabilities | 653.56 | 867.57 | 509.18 | 657.28 | 983.77 |
| Non-current liabilities total | 653.56 | 867.57 | 509.18 | 657.28 | 983.77 |
| Current trade creditors | 4.07 | 4.07 | 8.75 | 8.75 | 8.75 |
| Current owed to group member | 191.79 | ||||
| Short-term deferred tax liabilities | 0.41 | ||||
| Other non-interest bearing current liabilities | 0.79 | 0.83 | 0.87 | 0.89 | 0.36 |
| Current liabilities total | 5.27 | 4.89 | 9.62 | 9.64 | 200.90 |
| Balance sheet total (liabilities) | 9 540.00 | 13 656.55 | 14 830.66 | 17 695.86 | 15 639.49 |
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.