Blade Partners Europe A/S — Credit Rating and Financial Key Figures
CVR number: 39165082
Kløvervænget 26, 6100 Haderslev
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 28.65 | 26.54 | 22.80 | 38.86 | 39.42 |
| Purchases during the financial year | -9.28 | -6.12 | -6.58 | -10.09 | -12.28 |
| External services | -1.08 | -0.98 | -1.41 | -1.44 | -1.97 |
| Gross profit | 18.29 | 19.44 | 14.81 | 27.33 | 25.18 |
| Employee benefit expenses | -13.90 | -13.23 | -13.53 | -18.58 | -20.86 |
| Total depreciation | -0.01 | -0.03 | -0.03 | -0.03 | -0.03 |
| EBIT | 4.39 | 6.18 | 1.25 | 8.71 | 4.28 |
| Other financial income | 0.01 | 0.01 | 0.15 | ||
| Other financial expenses | -0.09 | -0.20 | -0.15 | -0.29 | -0.01 |
| Pre-tax profit | 4.31 | 6.00 | 1.09 | 8.42 | 4.42 |
| Income taxes | -0.95 | -1.32 | -0.24 | -1.85 | -0.98 |
| Net earnings | 3.35 | 4.67 | 0.85 | 6.57 | 3.45 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.13 | 0.10 | 0.10 | 0.07 | 0.03 |
| Tangible assets total | 0.13 | 0.10 | 0.10 | 0.07 | 0.03 |
| Other receivables | 0.01 | 0.01 | 0.06 | 0.06 | 0.06 |
| Investments total | 0.01 | 0.01 | 0.06 | 0.06 | 0.06 |
| Long term receivables total | |||||
| Raw materials and consumables | 0.34 | 0.24 | 0.30 | 0.45 | 0.33 |
| Inventories total | 0.34 | 0.24 | 0.30 | 0.45 | 0.33 |
| Current trade debtors | 1.57 | 4.32 | 3.50 | 1.40 | 1.35 |
| Current amounts owed by group member comp. | 0.25 | 0.25 | 0.59 | 0.54 | 0.74 |
| Prepayments and accrued income | 0.02 | 0.02 | |||
| Current other receivables | 0.07 | 1.46 | |||
| Current deferred tax assets | 0.00 | ||||
| Short term receivables total | 1.89 | 4.56 | 4.11 | 1.94 | 3.56 |
| Cash and bank deposits | 7.45 | 10.40 | 11.09 | 19.72 | 20.11 |
| Cash and cash equivalents | 7.45 | 10.40 | 11.09 | 19.72 | 20.11 |
| Balance sheet total (assets) | 9.81 | 15.31 | 15.67 | 22.25 | 24.10 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Retained earnings | 2.93 | 6.28 | 10.76 | 11.16 | 17.26 |
| Profit of the financial year | 3.35 | 4.67 | 0.85 | 6.57 | 3.45 |
| Shareholders equity total | 7.28 | 11.96 | 12.62 | 18.73 | 21.70 |
| Provisions | 0.00 | 0.00 | 0.00 | 0.00 | |
| Non-current other liabilities | -0.85 | -1.70 | -0.15 | -1.53 | -0.42 |
| Non-current deferred tax liabilities | 0.97 | 1.78 | 0.24 | 1.86 | 0.98 |
| Non-current liabilities total | 0.12 | 0.09 | 0.10 | 0.32 | 0.56 |
| Current trade creditors | 0.60 | 0.07 | 0.83 | 0.68 | 0.00 |
| Current owed to participating | 0.13 | 0.36 | 0.56 | ||
| Other non-interest bearing current liabilities | 1.81 | 3.19 | 2.00 | 2.16 | 1.27 |
| Current liabilities total | 2.41 | 3.26 | 2.95 | 3.19 | 1.84 |
| Balance sheet total (liabilities) | 9.81 | 15.31 | 15.67 | 22.25 | 24.10 |
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.