BM Billund ApS — Credit Rating and Financial Key Figures
CVR number: 37453528
Havneøen 1, 7100 Vejle
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2 213.36 | -1 470.71 | - 625.60 | - 731.08 | - 417.68 |
| Employee benefit expenses | -2 534.01 | -1 320.80 | - 735.22 | -1 208.50 | -1 324.27 |
| Total depreciation | - 599.74 | - 463.39 | - 440.05 | - 407.05 | - 264.46 |
| EBIT | -5 347.11 | -3 254.90 | -1 800.87 | -2 346.63 | -2 006.40 |
| Other financial income | 0.46 | 0.06 | |||
| Other financial expenses | -3.33 | -6.62 | -6.78 | -22.51 | -5.07 |
| Pre-tax profit | -5 349.99 | -3 261.46 | -1 807.64 | -2 369.14 | -2 011.47 |
| Net earnings | -5 349.99 | -3 261.46 | -1 807.64 | -2 369.14 | -2 011.47 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 227.70 | 1 161.39 | 1 094.71 | 1 028.03 | 961.35 |
| Machinery and equipment | 2 836.61 | 2 543.06 | 2 169.70 | 1 829.33 | 1 631.55 |
| Tangible assets total | 4 064.31 | 3 704.45 | 3 264.41 | 2 857.36 | 2 592.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 316.32 | 256.08 | 207.99 | 233.61 | 288.13 |
| Inventories total | 316.32 | 256.08 | 207.99 | 233.61 | 288.13 |
| Current trade debtors | 5.77 | 7.14 | 1.81 | 4.22 | |
| Prepayments and accrued income | 0.89 | ||||
| Current other receivables | 545.00 | 588.28 | 460.75 | 410.70 | 381.30 |
| Short term receivables total | 545.00 | 594.05 | 467.89 | 413.40 | 385.52 |
| Cash and bank deposits | 616.57 | 595.42 | 497.44 | 238.52 | 585.83 |
| Cash and cash equivalents | 616.57 | 595.42 | 497.44 | 238.52 | 585.83 |
| Balance sheet total (assets) | 5 542.20 | 5 150.00 | 4 437.74 | 3 742.89 | 3 852.38 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 70.00 | 84.13 | 84.13 | 84.13 | 99.32 |
| Retained earnings | 6 441.56 | 7 923.02 | 4 661.56 | 2 853.92 | 5 443.36 |
| Profit of the financial year | -5 349.99 | -3 261.46 | -1 807.64 | -2 369.14 | -2 011.47 |
| Shareholders equity total | 1 161.58 | 4 745.69 | 2 938.04 | 568.90 | 3 531.21 |
| Non-current liabilities total | |||||
| Current trade creditors | 197.71 | 112.52 | 77.43 | 204.17 | 89.94 |
| Current owed to participating | 1 322.04 | 2 823.77 | 23.84 | ||
| Other non-interest bearing current liabilities | 4 182.92 | 291.79 | 100.22 | 146.05 | 207.40 |
| Current liabilities total | 4 380.63 | 404.31 | 1 499.69 | 3 173.99 | 321.18 |
| Balance sheet total (liabilities) | 5 542.20 | 5 150.00 | 4 437.74 | 3 742.89 | 3 852.38 |
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.