Bojko Consult ApS — Credit Rating and Financial Key Figures
CVR number: 37617369
Stjernebakken 93, 4200 Slagelse
ugb@bojkoconsult.com
tel: 40949805
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 992.12 | 1 383.92 | 1 161.54 | 1 579.20 | 1 376.31 |
| Employee benefit expenses | - 725.69 | - 807.13 | -1 005.95 | -1 302.47 | -1 405.79 |
| Other operating expenses | -85.00 | ||||
| Total depreciation | -24.02 | -92.34 | -70.00 | ||
| EBIT | 242.41 | 399.46 | 155.59 | 276.73 | -99.48 |
| Other financial income | 7.60 | 42.22 | 15.84 | 3.55 | 7.04 |
| Other financial expenses | -8.43 | -13.04 | - 127.45 | -0.90 | -0.14 |
| Pre-tax profit | 241.58 | 428.63 | 43.97 | 279.38 | -92.58 |
| Income taxes | -56.04 | -96.77 | -17.84 | -61.45 | 14.98 |
| Net earnings | 185.54 | 331.86 | 26.13 | 217.93 | -77.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 92.34 | ||||
| Advance payments and construction in progress | 70.00 | ||||
| Tangible assets total | 92.34 | 70.00 | |||
| Investments total | |||||
| Non-current loans receivable | 40.20 | 168.75 | 0.82 | 0.71 | 0.71 |
| Long term receivables total | 40.20 | 168.75 | 0.82 | 0.71 | 0.71 |
| Inventories total | |||||
| Current trade debtors | 353.03 | 245.25 | 331.75 | 373.06 | 270.53 |
| Current amounts owed by group member comp. | 19.05 | 27.11 | |||
| Prepayments and accrued income | 10.78 | ||||
| Current other receivables | 132.66 | 336.86 | 61.02 | 64.67 | 70.48 |
| Current deferred tax assets | 14.98 | ||||
| Short term receivables total | 485.69 | 582.11 | 403.55 | 456.79 | 383.10 |
| Cash and bank deposits | 59.27 | 268.65 | 361.22 | 334.80 | 196.68 |
| Cash and cash equivalents | 59.27 | 268.65 | 361.22 | 334.80 | 196.68 |
| Balance sheet total (assets) | 677.50 | 1 019.51 | 765.59 | 862.31 | 580.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 200.00 | |
| Other reserves | 39.90 | ||||
| Retained earnings | -62.54 | 10.00 | 227.46 | 53.60 | 271.53 |
| Profit of the financial year | 185.54 | 331.86 | 26.13 | 217.93 | -77.60 |
| Shareholders equity total | 273.60 | 494.86 | 408.00 | 511.53 | 233.93 |
| Provisions | 2.47 | ||||
| Non-current deferred tax liabilities | 53.46 | 92.89 | 5.01 | 61.45 | |
| Non-current liabilities total | 53.46 | 92.89 | 5.01 | 61.45 | |
| Current trade creditors | 9.00 | 12.47 | 21.57 | 20.32 | 17.19 |
| Short-term deferred tax liabilities | 57.49 | 55.81 | 92.71 | 8.82 | 61.45 |
| Other non-interest bearing current liabilities | 281.48 | 363.48 | 238.30 | 260.19 | 267.92 |
| Current liabilities total | 347.97 | 431.76 | 352.58 | 289.33 | 346.56 |
| Balance sheet total (liabilities) | 677.50 | 1 019.51 | 765.59 | 862.31 | 580.49 |
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.