BPI Finans ApS — Credit Rating and Financial Key Figures
CVR number: 37799564
Lysholt Allé 10, 7100 Vejle
Income statement (mDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 257.87 | 282.45 | 304.91 | 276.53 | 260.54 |
Other operating income | 3.01 | ||||
Costs of manufacturing | - 186.83 | - 217.62 | - 225.13 | - 212.34 | - 191.13 |
Gross profit | 71.03 | 64.84 | 79.78 | 64.19 | 69.41 |
Costs of management | -20.68 | -23.61 | -24.21 | -23.87 | -21.88 |
Costs of distribution | -38.73 | -40.44 | -40.96 | -40.54 | -32.06 |
Other operating expenses | -2.41 | ||||
Total depreciation | -16.88 | ||||
EBIT | 11.63 | 0.79 | 14.61 | -0.22 | 16.07 |
Other financial income | 0.28 | 1.98 | 0.25 | 0.17 | 0.48 |
Other financial expenses | -6.45 | -4.22 | -3.57 | -3.20 | -2.66 |
Pre-tax profit | 5.45 | -1.46 | 11.29 | -3.25 | 13.89 |
Income taxes | -2.05 | 1.06 | -3.61 | 1.15 | -3.58 |
Net earnings | 3.40 | -0.40 | 7.68 | -2.11 | 10.32 |
Assets (mDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Development expenditure | 7.24 | 6.83 | 5.91 | 3.84 | 1.85 |
Intangible rights | 2.02 | 1.83 | 1.94 | 1.83 | 1.57 |
Goodwill | 38.73 | 35.84 | 33.14 | 30.45 | 27.75 |
Intangible assets total | 47.98 | 44.50 | 40.99 | 36.12 | 31.16 |
Land and waters | 59.33 | 59.28 | 56.00 | 54.30 | 49.76 |
Buildings | 41.33 | 44.03 | 44.97 | 41.83 | 40.83 |
Machinery and equipment | 0.63 | 0.49 | 0.34 | 0.24 | 0.47 |
Advance payments and construction in progress | 0.50 | 0.21 | |||
Tangible assets total | 101.80 | 104.01 | 101.31 | 96.37 | 91.06 |
Investments total | |||||
Non-current other receivables | 1.72 | 1.78 | 1.86 | ||
Long term receivables total | 1.72 | 1.78 | 1.86 | ||
Raw materials and consumables | 15.96 | 20.93 | 20.68 | 17.10 | 15.72 |
Finished products/goods | 10.88 | 10.25 | 9.67 | 10.77 | 11.43 |
Inventories total | 26.85 | 31.17 | 30.35 | 27.87 | 27.16 |
Current trade debtors | 34.67 | 36.01 | 31.69 | 21.45 | 25.89 |
Prepayments and accrued income | 0.61 | 0.75 | 1.79 | 2.37 | 2.17 |
Current other receivables | 0.50 | 0.95 | 0.62 | 0.35 | 0.13 |
Current deferred tax assets | 1.55 | 2.21 | 1.64 | 2.71 | 0.55 |
Short term receivables total | 37.33 | 39.93 | 35.74 | 26.87 | 28.73 |
Cash and bank deposits | 1.67 | 2.41 | 2.27 | 0.91 | 16.62 |
Cash and cash equivalents | 1.67 | 2.41 | 2.27 | 0.91 | 16.62 |
Balance sheet total (assets) | 217.35 | 223.81 | 212.52 | 188.14 | 194.73 |
Equity and liabilities (mDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 0.10 | 0.10 | 0.10 | 0.15 | 0.15 |
Other reserves | 4.05 | 4.35 | -2.67 | ||
Retained earnings | 35.50 | 40.57 | 42.41 | 54.17 | 51.57 |
Profit of the financial year | 3.40 | -0.40 | 7.68 | -2.11 | 10.32 |
Minority interest (BS) | 11.92 | 10.52 | 11.57 | 4.85 | 8.37 |
Shareholders equity total | 54.97 | 55.14 | 61.76 | 57.06 | 67.74 |
Provisions | 8.43 | 7.18 | 8.68 | 8.70 | 6.74 |
Non-current loans from credit institutions | 31.81 | 30.36 | 28.98 | 27.48 | 25.87 |
Non-current leasing loans | 2.17 | 0.55 | 0.66 | 0.56 | 4.81 |
Non-current owed to group member | 25.00 | 25.50 | 26.01 | 26.55 | 27.08 |
Non-current other liabilities | 1.05 | ||||
Non-current liabilities total | 58.98 | 56.40 | 55.65 | 55.63 | 57.76 |
Current loans from credit institutions | 66.12 | 72.36 | 56.33 | 42.15 | 28.27 |
Current trade creditors | 15.97 | 18.41 | 18.40 | 13.26 | 16.05 |
Current owed to group member | 0.41 | ||||
Short-term deferred tax liabilities | 0.53 | 0.79 | 0.59 | 1.85 | |
Other non-interest bearing current liabilities | 11.93 | 13.52 | 11.10 | 11.34 | 16.32 |
Current liabilities total | 94.96 | 105.08 | 86.43 | 66.75 | 62.48 |
Balance sheet total (liabilities) | 217.35 | 223.81 | 212.52 | 188.14 | 194.73 |
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.