BOLLERUP JENSEN A/S — Credit Rating and Financial Key Figures
CVR number: 12516800
Bindesbølvej 16-20, Ådum 6880 Tarm
info@bollerup-jensen.dk
tel: 97376033
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 610.41 | 13 556.58 | 14 781.39 | 17 789.72 | 22 481.39 |
Employee benefit expenses | -8 556.61 | -8 725.67 | -9 037.29 | -10 135.52 | -10 829.53 |
Total depreciation | - 577.22 | -2 225.67 | -1 132.19 | -3 180.59 | - 595.41 |
EBIT | 4 476.58 | 2 605.24 | 4 611.91 | 4 473.60 | 11 056.45 |
Other financial income | 881.84 | 415.99 | 432.40 | 1 019.31 | 1 388.73 |
Other financial expenses | - 729.26 | - 759.31 | - 758.16 | -1 254.38 | -1 166.57 |
Pre-tax profit | 4 629.16 | 2 261.92 | 4 286.15 | 4 238.53 | 11 278.61 |
Income taxes | - 943.93 | - 861.70 | -1 057.90 | - 494.64 | -2 399.51 |
Net earnings | 3 685.23 | 1 400.22 | 3 228.25 | 3 743.88 | 8 879.09 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 1 013.70 | 888.14 | 762.59 | 1 294.99 | 1 609.82 |
Intangible rights | 111.42 | 55.71 | |||
Intangible assets total | 1 125.12 | 943.85 | 762.59 | 1 294.99 | 1 609.82 |
Land and waters | 2 618.51 | 2 409.39 | 2 581.28 | 2 607.31 | 2 399.58 |
Buildings | 662.83 | 1 233.24 | 1 271.62 | 1 136.78 | 2 168.71 |
Machinery and equipment | 186.60 | 144.85 | 107.30 | 74.31 | 49.34 |
Tangible assets total | 3 467.94 | 3 787.49 | 3 960.19 | 3 818.41 | 4 617.63 |
Holdings in group member companies | 2 604.49 | 2 704.49 | 8 554.49 | 7 704.49 | 7 704.49 |
Investments total | 2 604.49 | 2 704.49 | 8 554.49 | 7 704.49 | 7 704.49 |
Long term receivables total | |||||
Raw materials and consumables | 766.94 | 516.96 | 2 058.25 | 3 567.05 | 2 047.58 |
Finished products/goods | 599.79 | 371.63 | 730.33 | 1 363.22 | 843.81 |
Inventories total | 1 366.74 | 888.60 | 2 788.59 | 4 930.27 | 2 891.39 |
Current trade debtors | 5 867.02 | 5 818.67 | 7 068.16 | 16 343.67 | 7 551.16 |
Current amounts owed by group member comp. | 19 907.33 | 20 610.84 | 19 553.00 | 22 309.66 | 25 348.90 |
Current owed by particip. interest comp. | 717.22 | 1 932.86 | |||
Prepayments and accrued income | 336.68 | 418.27 | 177.75 | 283.59 | 183.56 |
Current other receivables | 40.92 | 185.27 | 350.00 | ||
Current deferred tax assets | 30.95 | ||||
Short term receivables total | 26 111.03 | 26 888.70 | 26 984.18 | 39 685.08 | 35 366.48 |
Other current investments | 12.93 | 12.93 | 12.93 | 12.93 | 12.93 |
Cash and bank deposits | 6.81 | 856.13 | 849.42 | 300.03 | 2 855.84 |
Cash and cash equivalents | 19.74 | 869.06 | 862.35 | 312.96 | 2 868.76 |
Balance sheet total (assets) | 34 695.06 | 36 082.19 | 43 912.39 | 57 746.22 | 55 058.58 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Other reserves | 432.99 | 335.05 | 237.11 | ||
Retained earnings | 5 532.46 | 9 315.63 | 12 813.78 | 17 094.59 | 20 838.48 |
Profit of the financial year | 3 685.23 | 1 400.22 | 3 228.25 | 3 743.88 | 8 879.09 |
Shareholders equity total | 10 250.68 | 11 650.90 | 16 879.15 | 21 438.48 | 30 317.57 |
Provisions | 343.00 | 308.00 | 255.00 | 343.38 | 466.02 |
Non-current leasing loans | 302.93 | 169.45 | 93.03 | ||
Non-current deferred tax liabilities | 771.87 | 601.91 | 365.81 | 365.81 | 365.81 |
Non-current liabilities total | 771.87 | 904.85 | 535.26 | 458.84 | 365.81 |
Current loans from credit institutions | 11 631.90 | 8 839.24 | 11 552.33 | 16 511.66 | 6 592.45 |
Advances received | 58.17 | 59.25 | 77.53 | 30.29 | |
Current trade creditors | 3 280.72 | 3 834.22 | 4 446.87 | 6 468.29 | 4 698.55 |
Current owed to group member | 5 393.70 | 5 766.14 | 4 407.28 | 7 087.68 | 6 467.07 |
Short-term deferred tax liabilities | 1 134.00 | 896.40 | 1 110.90 | 952.47 | 2 357.63 |
Other non-interest bearing current liabilities | 1 644.18 | 3 648.73 | 4 648.07 | 4 455.14 | 3 793.48 |
Accruals and deferred income | 186.84 | 174.47 | |||
Current liabilities total | 23 329.51 | 23 218.44 | 26 242.98 | 35 505.52 | 23 909.18 |
Balance sheet total (liabilities) | 34 695.06 | 36 082.19 | 43 912.39 | 57 746.22 | 55 058.58 |
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.