ADVOKATFIRMAET BOIBYEN.DK ApS — Credit Rating and Financial Key Figures
CVR number: 35634827
Nøjsomhedsvej 9, 2100 København Ø
info@boibyen.dk
tel: 53792100
www.boibyen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 169.09 | 2 745.64 | 2 942.67 | 3 610.74 | 3 470.40 |
| Employee benefit expenses | -1 717.74 | -2 345.49 | -2 513.98 | -2 931.69 | -3 047.82 |
| Other operating expenses | -70.05 | ||||
| Total depreciation | - 100.92 | -95.14 | - 107.10 | - 107.10 | - 105.76 |
| EBIT | 350.43 | 305.00 | 251.54 | 571.95 | 316.81 |
| Other financial income | 7.99 | 0.54 | 3.23 | ||
| Other financial expenses | -25.08 | -36.83 | -35.10 | -35.45 | -43.06 |
| Pre-tax profit | 325.35 | 276.16 | 216.98 | 536.50 | 276.98 |
| Income taxes | -79.68 | -62.56 | -51.72 | - 123.71 | -64.86 |
| Net earnings | 245.67 | 213.61 | 165.27 | 412.79 | 212.12 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 706.00 | 614.90 | 523.81 | 432.71 | 341.61 |
| Machinery and equipment | 2.71 | 46.67 | 30.67 | 14.67 | |
| Other tangible assets | 0.00 | ||||
| Tangible assets total | 708.72 | 661.57 | 554.47 | 447.38 | 341.61 |
| Other receivables | -0.00 | 0.00 | |||
| Investments total | -0.00 | 0.00 | |||
| Non-current loans receivable | 850.00 | 850.00 | 850.00 | 850.00 | 850.00 |
| Long term receivables total | 850.00 | 850.00 | 850.00 | 850.00 | 850.00 |
| Inventories total | |||||
| Current trade debtors | 229.44 | 377.23 | 794.84 | 584.40 | 567.10 |
| Current amounts owed by group member comp. | 41.40 | ||||
| Current other receivables | 88.59 | 98.24 | 17.59 | 166.48 | |
| Short term receivables total | 270.85 | 465.82 | 893.08 | 601.99 | 733.58 |
| Cash and bank deposits | 470.27 | 1 089.72 | 183.23 | 1 004.92 | 613.55 |
| Cash and cash equivalents | 470.27 | 1 089.72 | 183.23 | 1 004.92 | 613.55 |
| Balance sheet total (assets) | 2 299.83 | 3 067.11 | 2 480.78 | 2 904.29 | 2 538.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 200.00 | 150.00 | 400.00 | 200.00 |
| Retained earnings | 58.60 | 104.27 | 167.88 | -66.86 | 145.94 |
| Profit of the financial year | 245.67 | 213.61 | 165.27 | 412.79 | 212.12 |
| Shareholders equity total | 554.27 | 567.88 | 533.14 | 795.94 | 608.05 |
| Provisions | 72.55 | 94.34 | 113.65 | 92.17 | 70.47 |
| Non-current loans from credit institutions | 1 040.39 | 1 004.73 | 663.39 | 640.93 | 672.72 |
| Non-current other liabilities | 31.40 | 128.03 | 120.68 | ||
| Non-current deferred tax liabilities | 123.21 | ||||
| Non-current liabilities total | 1 071.80 | 1 132.75 | 784.07 | 764.14 | 672.72 |
| Current loans from credit institutions | 35.00 | 35.00 | 46.80 | 46.80 | 10.00 |
| Current trade creditors | 27.00 | 12.00 | 13.00 | 24.88 | 13.00 |
| Current owed to group member | 75.62 | 158.14 | 202.97 | 327.80 | |
| Short-term deferred tax liabilities | 60.73 | 40.77 | 32.42 | 145.19 | 86.57 |
| Other non-interest bearing current liabilities | 478.47 | 1 108.75 | 799.56 | 832.21 | 750.14 |
| Current liabilities total | 601.21 | 1 272.14 | 1 049.92 | 1 252.05 | 1 187.51 |
| Balance sheet total (liabilities) | 2 299.83 | 3 067.11 | 2 480.78 | 2 904.29 | 2 538.74 |
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.