BORNFIBER SERVICE PROVIDER ApS — Credit Rating and Financial Key Figures
CVR number: 36534273
Spotorno Alle 8, Høje Taastrup 2630 Taastrup
kundeservice@bornfiber.dk
tel: 70890000
bornfiber.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 18 154.43 | 9 064.01 | 24 775.20 | 28 466.26 | 40 615.73 |
Employee benefit expenses | -8 031.03 | -8 514.04 | -17 070.04 | -29 812.90 | -34 816.72 |
Total depreciation | -8 449.00 | -9 071.20 | -14 190.98 | -23 092.40 | -26 284.66 |
EBIT | 1 674.40 | -8 521.23 | -6 485.81 | -24 439.04 | -20 485.66 |
Other financial income | 2.57 | 0.03 | 1.04 | 62.73 | 0.91 |
Other financial expenses | - 502.99 | -1 478.89 | -4 260.32 | -6 794.12 | -6 367.33 |
Net income from associates (fin.) | -60.56 | -12.87 | -1 312.44 | ||
Pre-tax profit | 1 113.41 | -10 012.96 | -12 057.53 | -31 170.43 | -26 852.08 |
Income taxes | 7 829.45 | -2.68 | 5 695.51 | 13.66 | |
Net earnings | 8 942.86 | -10 015.64 | -6 362.02 | -31 156.76 | -26 852.08 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Development expenditure | 469.48 | 281.69 | 1 038.65 | 2 214.69 | 3 000.01 |
Intangible rights | 192.37 | 480.63 | 575.22 | ||
Intangible assets total | 469.48 | 281.69 | 1 231.01 | 2 695.32 | 3 575.24 |
Land and waters | 6 092.46 | 5 790.25 | 5 547.62 | 5 190.63 | 4 833.63 |
Buildings | 165 441.41 | 166 618.70 | 290 340.57 | 429 553.39 | 540 968.88 |
Machinery and equipment | 3 434.97 | 864.80 | 1 531.39 | 5 298.30 | 6 980.50 |
Advance payments and construction in progress | 48 668.16 | 106 488.72 | 23 332.18 | ||
Tangible assets total | 174 968.84 | 173 273.74 | 346 087.75 | 546 531.04 | 576 115.18 |
Holdings in group member companies | 1 302.46 | 1 289.59 | |||
Other receivables | 867.73 | 718.31 | 730.04 | 1 126.14 | 1 113.90 |
Investments total | 2 170.19 | 2 007.90 | 730.04 | 1 126.14 | 1 113.90 |
Deferred tax assets | 11.00 | ||||
Long term receivables total | 11.00 | ||||
Finished products/goods | 747.92 | 652.31 | 3 711.93 | 3 336.42 | 841.58 |
Inventories total | 747.92 | 652.31 | 3 711.93 | 3 336.42 | 841.58 |
Current trade debtors | 407.00 | 259.42 | 300.07 | 3 048.33 | 251.35 |
Current amounts owed by group member comp. | 98.18 | 84.15 | 157.41 | 219.99 | 221.84 |
Prepayments and accrued income | 2 462.73 | 2 820.40 | 496.41 | 3 430.97 | 1 079.29 |
Current other receivables | 991.38 | 2 533.24 | 7 440.93 | 10 329.55 | 263.81 |
Current deferred tax assets | 600.57 | 418.01 | 10.76 | ||
Short term receivables total | 4 559.86 | 6 115.23 | 8 405.57 | 17 028.84 | 1 816.28 |
Cash and bank deposits | 6 822.14 | 28 477.31 | |||
Cash and cash equivalents | 6 822.14 | 28 477.31 | |||
Balance sheet total (assets) | 182 916.28 | 182 341.88 | 366 988.44 | 599 195.07 | 583 462.18 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 150.00 | 150.00 | 160.00 | 160.00 | 160.00 |
Other reserves | 366.19 | 219.72 | 749.83 | 1 727.46 | 2 340.01 |
Retained earnings | 131 512.98 | 140 602.32 | 254 689.23 | 497 349.58 | 505 580.26 |
Profit of the financial year | 8 942.86 | -10 015.64 | -6 362.02 | -31 156.76 | -26 852.08 |
Shareholders equity total | 140 972.04 | 130 956.39 | 249 237.04 | 468 080.27 | 481 228.19 |
Non-current loans from credit institutions | 83 521.53 | 74 804.17 | 66 086.81 | ||
Non-current accruals and deferred income | 514.30 | 3 072.92 | |||
Non-current deferred tax liabilities | 836.63 | 846.04 | 863.81 | 894.04 | 921.76 |
Non-current liabilities total | 836.63 | 846.04 | 84 385.34 | 76 212.51 | 70 081.49 |
Current loans from credit institutions | 12 457.36 | 11 903.99 | 8 971.93 | 8 779.00 | 16 299.18 |
Advances received | 2 700.00 | 900.00 | 7.20 | ||
Current trade creditors | 3 268.43 | 3 610.68 | 22 863.40 | 42 967.81 | 13 471.96 |
Current owed to group member | 20 239.38 | 33 112.72 | 0.57 | ||
Other non-interest bearing current liabilities | 2 442.45 | 1 012.05 | 1 522.98 | 3 155.47 | 2 381.36 |
Current liabilities total | 41 107.62 | 50 539.44 | 33 366.07 | 54 902.28 | 32 152.50 |
Balance sheet total (liabilities) | 182 916.28 | 182 341.88 | 366 988.44 | 599 195.07 | 583 462.18 |
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.