Beoga Holding ApS — Credit Rating and Financial Key Figures
CVR number: 38038230
Ejby Strandvej 3, Ejby 4070 Kirke Hyllinge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 9.12 | ||||
| Gross profit | 9.12 | 23.16 | 15.59 | 0.31 | 37.25 |
| Costs of management | -29.76 | -27.48 | -7.42 | -27.30 | -13.61 |
| Other operating expenses | -6.69 | -6.69 | -6.69 | -6.69 | -6.69 |
| EBIT | -27.33 | -11.01 | 1.48 | -33.67 | 16.95 |
| Other financial income | 1 453.34 | 2 423.12 | 2 068.22 | 22.90 | 143.41 |
| Other financial expenses | -25.65 | -47.56 | -40.99 | -44.27 | -40.89 |
| Net income from associates (fin.) | 2 016.72 | 1 177.48 | |||
| Pre-tax profit | 1 400.36 | 2 364.55 | 2 028.71 | 1 961.67 | 1 296.96 |
| Income taxes | -11.61 | -2.58 | 2.37 | -1.09 | -27.33 |
| Net earnings | 1 388.75 | 2 361.98 | 2 031.08 | 1 960.58 | 1 269.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 093.31 | 1 086.63 | 1 079.94 | 1 073.26 | 1 066.57 |
| Tangible assets total | 1 093.31 | 1 086.63 | 1 079.94 | 1 073.26 | 1 066.57 |
| Holdings in group member companies | 2 049.93 | 4 415.96 | 6 462.88 | 7 479.49 | 7 650.97 |
| Participating interests | 26.28 | 59.31 | 62.96 | 63.06 | 29.07 |
| Investments total | 2 076.20 | 4 475.27 | 6 525.84 | 7 542.55 | 7 680.04 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 245.27 | 1 482.59 | 1 307.86 | 2 099.55 | 2 825.44 |
| Current other receivables | 3.25 | 0.91 | |||
| Current deferred tax assets | 2.94 | 4.41 | 150.15 | ||
| Short term receivables total | 1 248.52 | 1 486.43 | 1 312.27 | 2 099.55 | 2 975.59 |
| Cash and bank deposits | 22.90 | 2.24 | 61.36 | ||
| Cash and cash equivalents | 22.90 | 2.24 | 61.36 | ||
| Balance sheet total (assets) | 4 440.93 | 7 048.34 | 8 918.05 | 10 717.60 | 11 783.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 646.47 | 646.47 | 646.47 | 646.47 | 646.47 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 121.00 |
| Other reserves | 1 354.74 | 3 753.80 | 5 804.37 | 6 821.08 | 6 998.57 |
| Retained earnings | 272.63 | - 874.55 | - 677.54 | 219.02 | 1 881.12 |
| Profit of the financial year | 1 388.75 | 2 361.98 | 2 031.08 | 1 960.58 | 1 269.62 |
| Shareholders equity total | 3 823.19 | 6 050.70 | 7 968.77 | 9 814.95 | 10 966.77 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 536.88 | 9.21 | |||
| Current owed to participating | 169.32 | 270.19 | 371.28 | 473.91 | 599.49 |
| Short-term deferred tax liabilities | 413.46 | 139.24 | 430.15 | 254.76 | 33.68 |
| Other non-interest bearing current liabilities | 34.97 | 51.33 | 138.64 | 173.98 | 183.61 |
| Current liabilities total | 617.74 | 997.64 | 949.28 | 902.65 | 816.78 |
| Balance sheet total (liabilities) | 4 440.93 | 7 048.34 | 8 918.05 | 10 717.60 | 11 783.56 |
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.