BJARKE INGELS GROUP A/S
CVR number: 29309396
Sundkaj 165, 2150 Nordhavn
big@big.dk
tel: 35127227
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 288.69 | 264.23 | 269.52 | 357.20 | 394.64 |
| Other operating income | 0.25 | ||||
| External services | -0.10 | -0.12 | |||
| Gross profit | 214.84 | 214.25 | 199.36 | 257.06 | 276.72 |
| Employee benefit expenses | - 183.97 | - 222.61 | |||
| Other operating expenses | -0.10 | ||||
| Total depreciation | -4.85 | -5.95 | |||
| EBIT | 65.63 | 53.04 | 28.58 | 68.24 | 48.06 |
| Other financial income | 10.54 | 10.81 | |||
| Other financial expenses | -3.77 | -0.82 | |||
| Net income from associates (fin.) | -7.90 | -7.98 | |||
| Pre-tax profit | 84.67 | 45.94 | 31.73 | 67.10 | 50.07 |
| Income taxes | -14.51 | -14.89 | |||
| Net earnings | 84.67 | 45.94 | 31.73 | 52.59 | 35.19 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 3.93 | 4.12 | |||
| Intangible assets total | 3.93 | 4.12 | |||
| Buildings | 1.08 | 0.90 | |||
| Machinery and equipment | 7.62 | 9.64 | |||
| Tangible assets total | 8.70 | 10.54 | |||
| Holdings in group member companies | 142.88 | 131.95 | |||
| Other receivables | 379.81 | 365.02 | 433.96 | 0.51 | 3.11 |
| Investments total | 379.81 | 365.02 | 433.96 | 143.39 | 135.05 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 54.52 | 58.77 | |||
| Current amounts owed by group member comp. | 197.31 | 187.58 | |||
| Prepayments and accrued income | 7.51 | 4.78 | |||
| Current other receivables | 49.17 | 47.47 | |||
| Short term receivables total | 308.52 | 298.61 | |||
| Cash and bank deposits | 62.50 | 77.48 | |||
| Cash and cash equivalents | 62.50 | 77.48 | |||
| Balance sheet total (assets) | 379.81 | 365.02 | 433.96 | 527.03 | 525.80 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | |||
| Other reserves | 139.53 | 128.41 | |||
| Retained earnings | -84.67 | -45.94 | -31.73 | 162.22 | 222.79 |
| Profit of the financial year | 84.67 | 45.94 | 31.73 | 52.59 | 35.19 |
| Shareholders equity total | 354.84 | 386.88 | |||
| Provisions | 43.61 | 41.92 | |||
| Non-current leasing loans | 4.67 | 3.79 | |||
| Non-current deferred tax liabilities | 12.13 | 6.63 | |||
| Non-current liabilities total | 16.80 | 10.42 | |||
| Current trade creditors | 13.09 | 12.80 | |||
| Short-term deferred tax liabilities | 7.51 | 24.98 | |||
| Other non-interest bearing current liabilities | 56.98 | 27.07 | |||
| Accruals and deferred income | 34.19 | 21.73 | |||
| Current liabilities total | 111.78 | 86.59 | |||
| Balance sheet total (liabilities) | 527.03 | 525.80 |
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.