BILMESSEN ApS — Credit Rating and Financial Key Figures
CVR number: 34704090
Søndergade 88, 9640 Farsø
ls@bilmessen.dk
tel: 98631600
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 715.14 | 2 910.25 | 2 529.89 | 650.78 | 540.15 |
| Employee benefit expenses | -1 984.93 | -2 150.25 | -1 801.42 | - 420.85 | - 386.53 |
| Total depreciation | - 116.37 | - 111.80 | -62.87 | -5.67 | -4.52 |
| EBIT | 613.84 | 648.20 | 665.61 | 224.27 | 149.10 |
| Other financial income | 86.48 | 87.23 | 102.17 | 167.03 | 171.53 |
| Other financial expenses | - 466.71 | - 321.28 | - 353.78 | - 480.77 | - 379.73 |
| Net income from associates (fin.) | 46.11 | -26.34 | 158.87 | 123.53 | 121.61 |
| Pre-tax profit | 279.72 | 387.81 | 572.86 | 34.05 | 62.51 |
| Income taxes | -54.14 | -91.23 | -53.79 | 9.77 | 12.06 |
| Net earnings | 225.57 | 296.58 | 519.07 | 43.83 | 74.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 60.41 | 38.50 | |||
| Machinery and equipment | 175.20 | 85.30 | 27.26 | 21.59 | |
| Tangible assets total | 235.60 | 123.80 | 27.26 | 21.59 | |
| Holdings in group member companies | 177.85 | 91.50 | 250.37 | 223.90 | 220.51 |
| Investments total | 177.85 | 91.50 | 250.37 | 223.90 | 220.51 |
| Long term receivables total | |||||
| Semifinished products | 160.60 | 104.00 | |||
| Raw materials and consumables | 4 457.18 | 5 745.83 | 5 018.51 | 4 025.88 | 2 089.32 |
| Inventories total | 4 617.78 | 5 849.83 | 5 018.51 | 4 025.88 | 2 089.32 |
| Current trade debtors | 639.52 | 343.56 | 761.65 | 576.58 | 660.95 |
| Current amounts owed by group member comp. | 2 074.17 | 2 344.47 | 2 392.61 | 2 272.98 | 2 447.84 |
| Prepayments and accrued income | 25.00 | 15.00 | 11.88 | 7.50 | |
| Current other receivables | 45.28 | 28.21 | 9.62 | 8.90 | 23.80 |
| Current deferred tax assets | 9.77 | 12.06 | |||
| Short term receivables total | 2 758.97 | 2 741.24 | 3 178.89 | 2 880.11 | 3 152.14 |
| Cash and bank deposits | 22.21 | 10.30 | 30.69 | ||
| Cash and cash equivalents | 22.21 | 10.30 | 30.69 | ||
| Balance sheet total (assets) | 7 812.41 | 8 816.67 | 8 505.71 | 7 151.48 | 5 461.97 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 2 125.00 | 2 125.00 | 2 125.00 | 2 125.00 | 2 125.00 |
| Shares repurchased | 150.00 | 350.00 | 150.00 | 100.00 | |
| Other reserves | 77.85 | 51.50 | 210.37 | 123.90 | 120.51 |
| Retained earnings | - 359.46 | - 257.55 | - 469.83 | -14.29 | -67.08 |
| Profit of the financial year | 225.57 | 296.58 | 519.07 | 43.83 | 74.57 |
| Shareholders equity total | 2 068.96 | 2 365.54 | 2 734.61 | 2 428.43 | 2 353.00 |
| Provisions | 47.50 | 37.00 | |||
| Non-current loans from credit institutions | 1 747.08 | 1 544.53 | 1 269.37 | 967.81 | 650.09 |
| Non-current liabilities total | 1 747.08 | 1 544.53 | 1 269.37 | 967.81 | 650.09 |
| Current loans from credit institutions | 1 786.99 | 1 662.36 | 3 572.65 | 3 041.60 | 1 785.30 |
| Current trade creditors | 152.31 | 494.18 | 147.21 | 161.76 | 92.63 |
| Current owed to group member | 60.00 | 20.43 | 221.34 | 245.13 | |
| Short-term deferred tax liabilities | 6.64 | 101.73 | 90.79 | ||
| Other non-interest bearing current liabilities | 1 942.92 | 2 611.33 | 670.65 | 330.54 | 335.82 |
| Current liabilities total | 3 948.87 | 4 869.60 | 4 501.73 | 3 755.24 | 2 458.88 |
| Balance sheet total (liabilities) | 7 812.41 | 8 816.67 | 8 505.71 | 7 151.48 | 5 461.97 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.