BORNGROS DISTRIBUTION ApS — Credit Rating and Financial Key Figures
CVR number: 30920473
Skansevej 8 B, Rønne 3700 Rønne
borngros@borngros.dk
tel: 56952848
www.borngros.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 14 375.00 | 15 071.00 | 16 497.00 | 16 400.38 | 16 260.86 |
| Other operating income | 69.00 | 11.00 | 24.25 | 121.91 | |
| Purchases during the financial year | -10 993.00 | -11 695.00 | -12 600.00 | -12 148.26 | -11 997.39 |
| External services | -1 011.00 | -1 103.00 | -1 233.00 | -1 299.27 | -1 343.25 |
| Gross profit | 2 371.00 | 2 342.00 | 2 675.00 | 2 977.09 | 3 042.13 |
| Employee benefit expenses | -2 019.00 | -2 064.00 | -2 209.00 | -2 651.54 | -2 779.10 |
| Other operating expenses | -31.20 | ||||
| Total depreciation | -88.00 | -79.00 | -76.00 | -70.32 | -76.39 |
| EBIT | 264.00 | 199.00 | 390.00 | 255.24 | 155.44 |
| Other financial income | 17.00 | 20.00 | 21.00 | 18.45 | 31.82 |
| Other financial expenses | - 147.00 | - 117.00 | - 119.00 | - 141.31 | - 171.79 |
| Pre-tax profit | 134.00 | 102.00 | 292.00 | 132.38 | 15.47 |
| Income taxes | 66.00 | -29.12 | -3.40 | ||
| Net earnings | 134.00 | 102.00 | 358.00 | 103.25 | 12.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 7.00 | 3.00 | |||
| Intangible assets total | 7.00 | 3.00 | |||
| Machinery and equipment | 235.00 | 181.00 | 165.00 | 217.10 | 207.25 |
| Tangible assets total | 235.00 | 181.00 | 165.00 | 217.10 | 207.25 |
| Participating interests | 17.00 | 17.00 | 17.00 | 16.66 | 16.66 |
| Investments total | 17.00 | 17.00 | 17.00 | 16.66 | 16.66 |
| Long term receivables total | |||||
| Finished products/goods | 610.00 | 730.00 | 856.00 | 989.88 | 744.47 |
| Inventories total | 610.00 | 730.00 | 856.00 | 989.88 | 744.47 |
| Current trade debtors | 1 928.00 | 1 908.00 | 1 921.00 | 1 817.82 | 1 916.25 |
| Current owed by particip. interest comp. | 11.00 | 1.13 | |||
| Current other receivables | 188.00 | 204.00 | 262.00 | 268.49 | 253.76 |
| Current deferred tax assets | 190.00 | 190.00 | 256.00 | 227.50 | 224.09 |
| Short term receivables total | 2 306.00 | 2 302.00 | 2 450.00 | 2 314.94 | 2 394.10 |
| Cash and bank deposits | 11.00 | 15.00 | 13.00 | 13.32 | 6.82 |
| Cash and cash equivalents | 11.00 | 15.00 | 13.00 | 13.32 | 6.82 |
| Balance sheet total (assets) | 3 186.00 | 3 248.00 | 3 501.00 | 3 551.91 | 3 369.31 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Retained earnings | -1 123.00 | - 989.00 | - 887.00 | - 528.70 | - 425.42 |
| Profit of the financial year | 134.00 | 102.00 | 358.00 | 103.25 | 12.07 |
| Shareholders equity total | - 859.00 | - 757.00 | - 399.00 | - 295.45 | - 283.36 |
| Non-current other liabilities | 96.00 | 137.00 | 137.00 | ||
| Non-current deferred tax liabilities | 137.43 | 137.43 | |||
| Non-current liabilities total | 96.00 | 137.00 | 137.00 | 137.43 | 137.43 |
| Current loans from credit institutions | 1 509.00 | 1 550.00 | 1 357.00 | 1 371.70 | 1 253.44 |
| Current trade creditors | 1 069.00 | 815.00 | 843.00 | 715.78 | 806.30 |
| Current owed to participating | 929.00 | 488.00 | 586.00 | 910.69 | 1 034.72 |
| Other non-interest bearing current liabilities | 442.00 | 1 015.00 | 977.00 | 711.76 | 420.78 |
| Current liabilities total | 3 949.00 | 3 868.00 | 3 763.00 | 3 709.92 | 3 515.23 |
| Balance sheet total (liabilities) | 3 186.00 | 3 248.00 | 3 501.00 | 3 551.91 | 3 369.31 |
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.