BOVVEJ INVEST ApS — Credit Rating and Financial Key Figures
CVR number: 17649000
Vellerupvej 32, 6534 Agerskov
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 033.01 | 7 366.93 | 8 838.54 | 2 096.28 | 2 357.51 |
Other operating expenses | -1 602.48 | ||||
Total depreciation | -3 152.40 | -5 050.56 | -2 914.91 | -4 284.58 | -3 811.73 |
EBIT | -2 119.39 | 2 316.37 | 4 321.14 | -2 188.30 | -1 454.22 |
Other financial income | 192.88 | 759.54 | 630.46 | 376.37 | 189.31 |
Other financial expenses | - 741.47 | - 993.31 | -1 137 249.00 | - 516.02 | - 235.00 |
Income from other inv. held as non-curr. assets | 312.77 | ||||
Net income from associates (fin.) | 12 618.66 | 3 028.90 | 5 060.68 | 3 196.75 | 6 180.20 |
Pre-tax profit | 10 263.44 | 5 111.49 | 8 875.04 | 868.80 | 4 680.28 |
Income taxes | 939.22 | - 257.45 | - 814.40 | 3 777.94 | 4 538.34 |
Net earnings | 11 202.66 | 4 854.04 | 8 060.63 | 4 646.73 | 9 218.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 6 503.34 | 6 225.35 | 6 039.41 | 5 859.26 | 5 822.94 |
Buildings | 28 990.56 | ||||
Machinery and equipment | 24 626.16 | 15 567.10 | 11 576.55 | 8 263.82 | |
Tangible assets total | 35 493.90 | 30 851.51 | 21 606.51 | 17 435.81 | 14 086.77 |
Holdings in group member companies | 85 051.49 | 54 076.34 | 16 919.09 | 16 197.64 | 14 062.09 |
Participating interests | 34 288.21 | 28 653.15 | 31 348.77 | ||
Investments total | 85 051.49 | 88 364.55 | 16 919.09 | 44 850.79 | 45 410.86 |
Non-curr. owed by group member comp. | 41 792.88 | 55 754.57 | 62 410.69 | 16 316.53 | 20 425.11 |
Non-curr. owed by particip. interest comp. | 17 300.00 | ||||
Non-current loans receivable | 1 671.57 | 9.00 | 33 747.93 | 9.00 | 9.00 |
Non-current other receivables | 9.00 | 406.46 | 418.66 | 431.22 | |
Long term receivables total | 60 773.45 | 56 170.03 | 96 577.28 | 16 756.75 | 20 434.11 |
Inventories total | |||||
Current trade debtors | 575.94 | 362.49 | 2 394.53 | 1 731.10 | 751.71 |
Current amounts owed by group member comp. | 11 044.26 | ||||
Prepayments and accrued income | 1.91 | 170.64 | |||
Current other receivables | 994.96 | 138.16 | 290.65 | 161.23 | 146.82 |
Short term receivables total | 1 572.80 | 500.65 | 13 729.44 | 1 892.33 | 1 069.17 |
Cash and bank deposits | 1 536.66 | 2 919.99 | 4 344.11 | 3 105.58 | 4 298.59 |
Cash and cash equivalents | 1 536.66 | 2 919.99 | 4 344.11 | 3 105.58 | 4 298.59 |
Balance sheet total (assets) | 184 428.31 | 178 806.74 | 153 176.42 | 84 041.26 | 85 299.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 236.00 | 236.00 | 236.00 | 236.00 | 236.00 |
Asset revaluation reserve | 1 596.16 | 1 515.35 | 1 434.53 | 1 353.71 | 1 272.89 |
Shares repurchased | 6 000.00 | 50 000.00 | 23 500.00 | ||
Other reserves | 84 343.77 | 86 089.98 | 46 895.96 | 41 088.53 | 41 149.94 |
Retained earnings | -10 547.82 | -1 276.13 | -7 143.61 | 12 828.40 | -5 971.76 |
Profit of the financial year | 11 202.66 | 4 854.04 | 8 060.63 | 4 646.73 | 9 218.63 |
Shareholders equity total | 92 830.78 | 91 419.23 | 99 483.51 | 60 153.38 | 69 405.70 |
Provisions | 15 820.93 | 14 830.53 | 14 127.30 | 4 285.80 | 480.00 |
Non-current loans from credit institutions | 6 660.92 | 3 806.42 | 2 789.19 | 1 037.77 | 863.84 |
Non-current owed to group member | 7 482.44 | 25 057.07 | |||
Non-current other liabilities | 42 511.25 | 33 851.17 | 25 277.74 | 15 085.79 | 9 597.15 |
Non-current liabilities total | 56 654.62 | 62 714.66 | 28 066.93 | 16 123.56 | 10 460.99 |
Current loans from credit institutions | 13 643.09 | 7 706.40 | 8 294.22 | 1 761.35 | 192.25 |
Advances received | 12.00 | ||||
Current trade creditors | 5 000.00 | 105.45 | 1 510.40 | 297.85 | 3 742.90 |
Current owed to participating | 33 851.17 | 25 277.74 | 15 085.79 | 9 597.15 | |
Short-term deferred tax liabilities | 1 247.85 | 1 495.29 | 1 094.46 | 689.14 | |
Other non-interest bearing current liabilities | 384.67 | -33 068.56 | -25 078.96 | -14 760.93 | -9 268.61 |
Accruals and deferred income | 82.23 | ||||
Current liabilities total | 19 121.99 | 9 842.31 | 11 498.69 | 3 478.52 | 4 952.82 |
Balance sheet total (liabilities) | 184 428.31 | 178 806.74 | 153 176.42 | 84 041.26 | 85 299.50 |
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.