Bikein ApS — Credit Rating and Financial Key Figures
CVR number: 39164124
Ribevej 31, 6800 Varde
info@bikein.dk
tel: 70602417
www.bikein.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 187.53 | 1 828.59 | 2 329.27 | 2 606.50 | 2 352.69 |
| Employee benefit expenses | - 743.50 | -1 197.30 | -1 745.35 | -1 853.62 | -1 713.38 |
| Other operating expenses | -22.08 | ||||
| Total depreciation | -53.89 | -85.14 | - 107.64 | -94.92 | -87.52 |
| EBIT | 390.14 | 568.23 | 476.27 | 657.95 | 551.79 |
| Other financial expenses | -70.90 | -52.66 | -69.46 | - 238.49 | - 246.10 |
| Pre-tax profit | 319.24 | 515.58 | 406.81 | 419.47 | 305.69 |
| Income taxes | - 101.71 | - 114.29 | - 101.28 | -85.27 | -68.48 |
| Net earnings | 217.53 | 401.29 | 305.54 | 334.20 | 237.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 166.25 | 157.50 | 140.00 | 122.50 | |
| Intangible assets total | 166.25 | 157.50 | 140.00 | 122.50 | |
| Buildings | 72.84 | 64.75 | 127.83 | 151.89 | 126.86 |
| Machinery and equipment | 99.00 | 255.70 | 164.90 | 112.50 | 67.50 |
| Tangible assets total | 171.84 | 320.45 | 292.73 | 264.39 | 194.36 |
| Other receivables | 134.31 | 134.31 | 206.31 | 206.31 | 206.31 |
| Investments total | 134.31 | 134.31 | 206.31 | 206.31 | 206.31 |
| Long term receivables total | |||||
| Finished products/goods | 1 858.92 | 2 488.43 | 5 094.94 | 5 862.14 | 4 264.07 |
| Inventories total | 1 858.92 | 2 488.43 | 5 094.94 | 5 862.14 | 4 264.07 |
| Current trade debtors | 8.07 | 92.17 | 25.35 | 136.83 | 50.36 |
| Prepayments and accrued income | 7.04 | 40.52 | 24.96 | ||
| Current other receivables | 42.49 | 20.29 | 15.38 | 15.86 | 57.54 |
| Short term receivables total | 50.56 | 119.50 | 81.26 | 177.65 | 107.90 |
| Cash and bank deposits | 261.81 | 110.78 | 25.84 | 71.25 | 350.02 |
| Cash and cash equivalents | 261.81 | 110.78 | 25.84 | 71.25 | 350.02 |
| Balance sheet total (assets) | 2 477.44 | 3 339.72 | 5 858.58 | 6 721.74 | 5 245.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | 100.00 | 100.00 | ||
| Retained earnings | -83.11 | 34.42 | 435.71 | 741.25 | 1 075.45 |
| Profit of the financial year | 217.53 | 401.29 | 305.54 | 334.20 | 237.21 |
| Shareholders equity total | 234.42 | 585.71 | 891.24 | 1 125.45 | 1 362.66 |
| Provisions | 1.10 | 11.00 | 20.28 | 29.18 | 29.70 |
| Non-current deferred tax liabilities | 60.35 | 104.39 | 95.96 | 76.36 | 67.96 |
| Non-current liabilities total | 60.35 | 104.39 | 95.96 | 76.36 | 67.96 |
| Current loans from credit institutions | 1 263.86 | 1 273.93 | |||
| Advances received | 83.84 | 12.63 | 56.65 | 41.01 | 33.69 |
| Current trade creditors | 361.57 | 676.02 | 1 765.12 | 1 861.87 | 680.26 |
| Current owed to group member | 1 177.17 | 1 146.90 | 1 241.84 | 1 184.92 | 2 166.63 |
| Short-term deferred tax liabilities | 60.35 | 104.39 | 95.96 | 76.38 | |
| Other non-interest bearing current liabilities | 558.98 | 742.74 | 419.25 | 1 033.07 | 827.88 |
| Current liabilities total | 2 181.57 | 2 638.62 | 4 851.10 | 5 490.75 | 3 784.86 |
| Balance sheet total (liabilities) | 2 477.44 | 3 339.72 | 5 858.58 | 6 721.74 | 5 245.17 |
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.