B.C. EJENDOMME, LØGSTØR A/S — Credit Rating and Financial Key Figures
CVR number: 14955380
Vægtergade 1 A, 9670 Løgstør
bennybc22@gmail.com
tel: 30353022
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 356.74 | 331.66 | 337.39 | 355.21 | 306.62 |
| Employee benefit expenses | -60.00 | -60.00 | -60.00 | -60.00 | -60.00 |
| Total depreciation | - 127.60 | - 127.60 | - 127.60 | - 127.60 | - 127.60 |
| EBIT | 169.14 | 144.06 | 149.78 | 167.61 | 119.02 |
| Other financial income | 6.38 | 3.84 | 104.56 | ||
| Other financial expenses | -26.82 | -33.18 | -27.69 | -59.85 | -61.61 |
| Pre-tax profit | 148.71 | 110.88 | 125.93 | 212.32 | 57.41 |
| Income taxes | -43.48 | -36.15 | -38.65 | -58.35 | -25.65 |
| Net earnings | 105.23 | 74.72 | 87.28 | 153.97 | 31.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 445.97 | 2 318.37 | 2 190.77 | 2 063.17 | 1 935.57 |
| Tangible assets total | 2 445.97 | 2 318.37 | 2 190.77 | 2 063.17 | 1 935.57 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 29.51 | 0.04 | 0.04 | ||
| Current deferred tax assets | 6.80 | ||||
| Short term receivables total | 6.80 | 29.51 | 0.04 | 0.04 | |
| Other current investments | 33.63 | 27.63 | 3.54 | ||
| Cash and bank deposits | 176.71 | 268.52 | 374.03 | 57.02 | |
| Cash and cash equivalents | 210.34 | 296.15 | 377.57 | 57.02 | |
| Balance sheet total (assets) | 2 663.11 | 2 644.04 | 2 568.38 | 2 120.23 | 1 935.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 146.14 | 138.36 | 98.69 | 68.17 | 100.14 |
| Profit of the financial year | 105.23 | 74.72 | 87.28 | 153.97 | 31.76 |
| Shareholders equity total | 861.97 | 826.09 | 800.37 | 839.94 | 753.90 |
| Provisions | 253.90 | 253.20 | 250.80 | 245.00 | 229.22 |
| Non-current loans from credit institutions | 1 373.10 | 1 321.79 | 1 269.38 | ||
| Non-current liabilities total | 1 373.10 | 1 321.79 | 1 269.38 | ||
| Current loans from credit institutions | 51.45 | 52.30 | 53.64 | 224.59 | |
| Current trade creditors | 16.60 | 16.80 | 17.80 | 20.00 | 22.00 |
| Current owed to participating | 30.03 | 59.63 | 92.20 | 889.26 | 592.05 |
| Short-term deferred tax liabilities | 0.85 | 3.93 | 18.40 | 23.43 | |
| Other non-interest bearing current liabilities | 76.06 | 113.38 | 80.27 | 107.63 | 90.39 |
| Current liabilities total | 174.14 | 242.96 | 247.83 | 1 035.29 | 952.45 |
| Balance sheet total (liabilities) | 2 663.11 | 2 644.04 | 2 568.38 | 2 120.23 | 1 935.57 |
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.