Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Bo og Vækst ApS — Credit Rating and Financial Key Figures
CVR number: 38378864
Smørum Bygade 9, Smørumovre 2765 Smørum
owl@yahoo.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 728.75 | 3 713.83 | 3 270.59 | 1 987.95 | 550.41 |
| Employee benefit expenses | -1 634.11 | -2 367.54 | -2 967.10 | -2 040.85 | - 453.46 |
| Total depreciation | -99.73 | -99.74 | -86.56 | -80.56 | |
| EBIT | 994.91 | 1 246.55 | 216.94 | - 133.46 | 96.95 |
| Other financial income | 10.71 | 7.29 | 99.86 | ||
| Other financial expenses | -89.78 | -73.84 | -71.44 | -85.86 | -20.81 |
| Net income from associates (fin.) | 310.60 | 251.51 | - 316.83 | ||
| Pre-tax profit | 905.13 | 1 172.71 | 466.81 | 39.48 | - 140.83 |
| Income taxes | - 209.25 | - 258.07 | -25.39 | 54.63 | -46.43 |
| Net earnings | 695.87 | 914.64 | 441.41 | 94.11 | - 187.26 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 538.71 | 3 464.14 | 3 389.58 | 3 315.02 | |
| Machinery and equipment | 43.18 | 18.00 | 6.00 | ||
| Tangible assets total | 3 581.89 | 3 482.14 | 3 395.58 | 3 315.02 | |
| Holdings in group member companies | 46.50 | 357.10 | 608.62 | 291.78 | |
| Investments total | 157.75 | 229.11 | 536.16 | 724.42 | 341.63 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 277.57 | 488.92 | 340.62 | 106.13 | 73.33 |
| Current amounts owed by group member comp. | 277.88 | 110.45 | 220.64 | ||
| Current other receivables | 175.95 | 24.14 | 23.20 | 9.72 | 99.65 |
| Current deferred tax assets | 37.50 | 58.00 | 77.00 | 260.37 | 243.37 |
| Short term receivables total | 491.02 | 571.06 | 718.71 | 486.67 | 636.99 |
| Cash and bank deposits | 795.29 | 1 179.88 | 607.51 | 49.36 | 1 116.49 |
| Cash and cash equivalents | 795.29 | 1 179.88 | 607.51 | 49.36 | 1 116.49 |
| Balance sheet total (assets) | 5 025.94 | 5 462.19 | 5 257.97 | 4 575.46 | 2 095.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 221.92 | 228.80 | 235.60 | 244.00 | 270.00 |
| Other reserves | 310.60 | 562.12 | 245.28 | ||
| Retained earnings | 692.01 | 1 159.08 | 1 527.52 | 1 473.42 | 1 614.36 |
| Profit of the financial year | 695.87 | 914.64 | 441.41 | 94.11 | - 187.26 |
| Shareholders equity total | 1 649.80 | 2 342.52 | 2 555.14 | 2 413.65 | 1 982.39 |
| Non-current loans from credit institutions | 2 503.42 | 2 178.04 | 2 027.29 | 2 026.93 | |
| Non-current liabilities total | 2 503.42 | 2 178.04 | 2 027.29 | 2 026.93 | |
| Current loans from credit institutions | 50.00 | 73.00 | |||
| Advances received | 290.40 | 424.99 | 276.50 | 73.33 | |
| Current trade creditors | 18.72 | 19.85 | 21.00 | 18.68 | 19.00 |
| Short-term deferred tax liabilities | 216.00 | 262.00 | 12.00 | ||
| Other non-interest bearing current liabilities | 292.73 | 226.89 | 289.51 | 42.87 | 93.73 |
| Accruals and deferred income | 4.87 | 7.90 | 3.54 | ||
| Current liabilities total | 872.72 | 941.63 | 675.55 | 134.88 | 112.73 |
| Balance sheet total (liabilities) | 5 025.94 | 5 462.19 | 5 257.97 | 4 575.46 | 2 095.11 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.