BL Odense ApS — Credit Rating and Financial Key Figures
CVR number: 40114777
Blangstedgårdsvej 3, 5220 Odense SØ
odense@boerneloppen.dk
tel: 93932222
boerneloppen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 334.95 | 882.77 | 1 343.48 | 1 369.17 | 1 287.78 |
| Employee benefit expenses | - 674.19 | - 977.41 | -1 675.02 | -1 503.49 | -1 146.34 |
| Total depreciation | - 261.19 | - 120.25 | - 212.16 | - 140.49 | - 145.40 |
| EBIT | - 600.43 | - 214.89 | - 543.71 | - 274.81 | -3.95 |
| Other financial expenses | -32.53 | -34.29 | -45.09 | -69.74 | -49.62 |
| Pre-tax profit | - 632.97 | - 249.18 | - 588.80 | - 344.55 | -53.57 |
| Net earnings | - 632.97 | - 249.18 | - 588.80 | - 344.55 | -53.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 120.00 | 90.00 | 60.00 | 30.00 | |
| Intangible assets total | 120.00 | 90.00 | 60.00 | 30.00 | |
| Buildings | 280.01 | 274.40 | 199.07 | 109.20 | 19.33 |
| Tangible assets total | 280.01 | 274.40 | 199.07 | 109.20 | 19.33 |
| Other receivables | 135.00 | 135.00 | 135.00 | 137.21 | 137.21 |
| Investments total | 135.00 | 135.00 | 135.00 | 137.21 | 137.21 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 47.18 | 33.80 | |||
| Current other receivables | 23.50 | 6.69 | 116.99 | 50.66 | 85.66 |
| Short term receivables total | 70.68 | 40.49 | 116.99 | 50.66 | 85.66 |
| Cash and bank deposits | 19.54 | 13.22 | 27.04 | 24.00 | 18.13 |
| Cash and cash equivalents | 19.54 | 13.22 | 27.04 | 24.00 | 18.13 |
| Balance sheet total (assets) | 625.22 | 553.12 | 538.10 | 351.07 | 260.34 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | - 632.97 | - 882.14 | -1 470.94 | -1 815.49 | |
| Profit of the financial year | - 632.97 | - 249.18 | - 588.80 | - 344.55 | -53.57 |
| Shareholders equity total | - 532.97 | - 782.14 | -1 370.94 | -1 715.49 | -1 769.06 |
| Non-current loans from credit institutions | 421.37 | 294.99 | 159.84 | 15.43 | |
| Non-current other liabilities | 510.00 | 632.50 | |||
| Non-current liabilities total | 421.37 | 294.99 | 159.84 | 525.43 | 632.50 |
| Current loans from credit institutions | 143.08 | 304.82 | 277.58 | 273.47 | 184.08 |
| Current trade creditors | 29.18 | 32.36 | 171.00 | 116.27 | 60.54 |
| Current owed to participating | 197.58 | 197.58 | 216.58 | 826.58 | 949.07 |
| Other non-interest bearing current liabilities | 366.98 | 505.51 | 1 084.04 | 324.81 | 203.21 |
| Current liabilities total | 736.82 | 1 040.27 | 1 749.19 | 1 541.13 | 1 396.90 |
| Balance sheet total (liabilities) | 625.22 | 553.12 | 538.10 | 351.07 | 260.34 |
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.