BOGENSE YACHT SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 24242536
Sejlerkajen 10 A, 5400 Bogense
henrik@bys.dk
tel: 31451875
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -37.00 | 262.00 | 309.00 | 305.34 | 145.78 |
| Employee benefit expenses | - 256.00 | -64.00 | -4.00 | ||
| Total depreciation | - 174.00 | - 164.00 | - 162.00 | - 199.87 | - 199.87 |
| EBIT | - 467.00 | 162.00 | 143.00 | 105.47 | -54.09 |
| Other financial income | 0.53 | 1.77 | |||
| Other financial expenses | -54.00 | -57.00 | -59.00 | -50.41 | -58.42 |
| Pre-tax profit | - 521.00 | 105.00 | 84.00 | 55.60 | - 110.75 |
| Income taxes | 136.00 | -1.81 | 71.27 | ||
| Net earnings | - 521.00 | 105.00 | 220.00 | 53.78 | -39.48 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 570.00 | 442.00 | 316.00 | 190.13 | 65.66 |
| Machinery and equipment | 64.00 | 127.00 | 92.00 | 216.39 | 140.98 |
| Tangible assets total | 634.00 | 569.00 | 408.00 | 406.52 | 206.64 |
| Other receivables | 4.00 | 3.60 | |||
| Investments total | 4.00 | 3.60 | |||
| Non-current loans receivable | 1.00 | 1.00 | 1.00 | ||
| Non-current other receivables | 4.00 | 4.00 | |||
| Long term receivables total | 5.00 | 5.00 | 1.00 | ||
| Semifinished products | 516.00 | 580.96 | 580.96 | ||
| Finished products/goods | 241.00 | ||||
| Inventories total | 241.00 | 516.00 | 580.96 | 580.96 | |
| Current trade debtors | 36.00 | 144.00 | 158.00 | 65.81 | 93.72 |
| Current owed by particip. interest comp. | 25.00 | ||||
| Prepayments and accrued income | 41.96 | 22.81 | |||
| Current other receivables | 17.53 | 3.68 | |||
| Current deferred tax assets | 136.00 | 134.09 | 205.36 | ||
| Short term receivables total | 36.00 | 169.00 | 294.00 | 259.37 | 325.56 |
| Other current investments | 0.50 | ||||
| Cash and bank deposits | 109.00 | 99.00 | 59.81 | 57.79 | |
| Cash and cash equivalents | 109.00 | 99.00 | 60.31 | 57.79 | |
| Balance sheet total (assets) | 675.00 | 1 093.00 | 1 322.00 | 1 310.77 | 1 170.96 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 250.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Other reserves | 108.00 | ||||
| Retained earnings | -1 028.00 | - 251.00 | - 146.00 | 73.99 | 127.77 |
| Profit of the financial year | - 521.00 | 105.00 | 220.00 | 53.78 | -39.48 |
| Shareholders equity total | - 191.00 | -86.00 | 134.00 | 187.77 | 148.29 |
| Capital loans | 100.00 | 200.00 | 214.00 | 200.00 | |
| Non-current owed to group member | 58.93 | 153.34 | |||
| Non-current liabilities total | 100.00 | 200.00 | 272.93 | 353.34 | |
| Current loans from credit institutions | 656.00 | 765.00 | 509.00 | 457.29 | 273.78 |
| Current trade creditors | 13.00 | 40.00 | 154.00 | 315.99 | 307.27 |
| Current owed to participating | 47.00 | 37.00 | |||
| Other non-interest bearing current liabilities | 197.00 | 227.00 | 288.00 | 76.78 | 88.28 |
| Current liabilities total | 866.00 | 1 079.00 | 988.00 | 850.06 | 669.33 |
| Balance sheet total (liabilities) | 675.00 | 1 093.00 | 1 322.00 | 1 310.77 | 1 170.96 |
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.