CVB Boligrådgivning ApS — Credit Rating and Financial Key Figures
CVR number: 38377477
Hammerensgade 1, 1267 København K
mh@cvbbolig.dk
tel: 30805031
www.cvbbolig.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 332.69 | 4 012.82 | 4 287.42 | 2 651.72 | 3 124.28 |
| Employee benefit expenses | -2 064.56 | -2 396.56 | -2 917.43 | -2 346.99 | -2 347.99 |
| Total depreciation | - 192.26 | - 197.54 | - 192.65 | - 169.83 | - 166.50 |
| EBIT | 1 075.88 | 1 418.72 | 1 177.35 | 134.90 | 609.79 |
| Other financial expenses | -25.69 | -12.94 | -3.36 | -1.76 | -1.56 |
| Pre-tax profit | 1 050.19 | 1 405.78 | 1 173.99 | 133.14 | 608.23 |
| Income taxes | - 247.30 | - 335.65 | - 272.18 | -49.86 | - 151.42 |
| Net earnings | 802.89 | 1 070.13 | 901.81 | 83.28 | 456.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 013.71 | 868.89 | 724.08 | 579.26 | 434.45 |
| Intangible assets total | 1 013.71 | 868.89 | 724.08 | 579.26 | 434.45 |
| Machinery and equipment | 155.25 | 102.52 | 54.69 | 29.67 | 7.99 |
| Tangible assets total | 155.25 | 102.52 | 54.69 | 29.67 | 7.99 |
| Other receivables | 54.00 | 54.00 | 54.00 | 54.00 | 118.92 |
| Investments total | 54.00 | 54.00 | 54.00 | 54.00 | 118.92 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 72.33 | 238.50 | 116.63 | 38.25 | 144.75 |
| Current amounts owed by group member comp. | 863.23 | 262.53 | |||
| Prepayments and accrued income | 21.64 | 21.30 | |||
| Current other receivables | 758.44 | 134.90 | 134.88 | 133.45 | |
| Current deferred tax assets | 24.07 | ||||
| Short term receivables total | 93.96 | 1 021.01 | 1 114.75 | 173.13 | 562.03 |
| Cash and bank deposits | 1 128.38 | 1 147.25 | 105.93 | 419.34 | 357.96 |
| Cash and cash equivalents | 1 128.38 | 1 147.25 | 105.93 | 419.34 | 357.96 |
| Balance sheet total (assets) | 2 445.30 | 3 193.67 | 2 053.45 | 1 255.40 | 1 481.35 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 800.00 | 1 100.00 | 900.00 | ||
| Retained earnings | - 758.85 | -1 055.96 | - 885.83 | 15.98 | 99.26 |
| Profit of the financial year | 802.89 | 1 070.13 | 901.81 | 83.28 | 456.81 |
| Shareholders equity total | 894.04 | 1 164.17 | 965.98 | 149.26 | 606.07 |
| Provisions | 44.46 | 54.18 | 63.06 | 75.52 | 87.64 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 372.67 | ||||
| Current trade creditors | 29.11 | 39.74 | 18.32 | 18.85 | 1.47 |
| Current owed to group member | 363.98 | 297.84 | 700.07 | ||
| Short-term deferred tax liabilities | 33.86 | 263.30 | 37.40 | 139.30 | |
| Other non-interest bearing current liabilities | 707.18 | 1 541.59 | 742.79 | 274.30 | 646.87 |
| Accruals and deferred income | 96.15 | ||||
| Current liabilities total | 1 506.80 | 1 975.32 | 1 024.41 | 1 030.62 | 787.64 |
| Balance sheet total (liabilities) | 2 445.30 | 3 193.67 | 2 053.45 | 1 255.40 | 1 481.35 |
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.