Boschung Scandinavia A/S
CVR number: 20949805
Snedkervej 9, 2630 Taastrup
tel: 43997999
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 242.56 | 5 139.42 | 4 328.60 | 4 580.05 | 4 894.26 |
| Employee benefit expenses | -4 194.34 | -3 999.09 | -3 752.25 | -4 051.99 | -4 350.60 |
| Total depreciation | - 344.09 | - 337.95 | - 333.08 | - 376.70 | - 522.92 |
| EBIT | 704.13 | 802.38 | 243.27 | 151.36 | 20.74 |
| Other financial income | 32.61 | 3.45 | 3.20 | 12.13 | |
| Other financial expenses | -45.40 | -44.13 | -61.78 | -45.22 | -19.64 |
| Pre-tax profit | 658.73 | 790.85 | 184.94 | 109.34 | 13.23 |
| Net earnings | 658.73 | 790.85 | 184.94 | 109.34 | 13.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 217.56 | 1 025.71 | 788.24 | 902.78 | 1 155.03 |
| Tangible assets total | 1 217.56 | 1 025.71 | 788.24 | 902.78 | 1 155.03 |
| Investments total | |||||
| Non-current other receivables | 162.34 | 165.17 | 168.39 | 166.80 | 170.21 |
| Long term receivables total | 162.34 | 165.17 | 168.39 | 166.80 | 170.21 |
| Finished products/goods | 6 958.68 | 6 620.83 | 7 345.24 | 6 119.86 | 5 720.60 |
| Inventories total | 6 958.68 | 6 620.83 | 7 345.24 | 6 119.86 | 5 720.60 |
| Current trade debtors | 1 296.92 | 3 844.60 | 1 091.59 | 2 011.06 | 3 354.05 |
| Prepayments and accrued income | 150.90 | 117.24 | 158.55 | 153.65 | 132.65 |
| Current other receivables | 119.68 | 77.81 | 72.63 | 49.75 | 24.16 |
| Short term receivables total | 1 567.50 | 4 039.64 | 1 322.77 | 2 214.46 | 3 510.86 |
| Cash and bank deposits | 2 269.98 | 3 186.66 | 4 314.39 | 2 235.45 | 1 546.47 |
| Cash and cash equivalents | 2 269.98 | 3 186.66 | 4 314.39 | 2 235.45 | 1 546.47 |
| Balance sheet total (assets) | 12 176.06 | 15 038.02 | 13 939.03 | 11 639.36 | 12 103.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 33 500.00 | 33 500.00 | 33 500.00 | 33 500.00 | 33 500.00 |
| Retained earnings | -24 863.53 | -24 204.81 | -23 413.95 | -23 229.02 | -23 119.68 |
| Profit of the financial year | 658.73 | 790.85 | 184.94 | 109.34 | 13.23 |
| Shareholders equity total | 9 295.19 | 10 086.05 | 10 270.98 | 10 380.32 | 10 393.55 |
| Non-current owed to group member | 377.54 | 145.24 | |||
| Non-current other liabilities | 175.84 | ||||
| Non-current liabilities total | 553.38 | 145.24 | |||
| Current loans from credit institutions | 227.48 | 231.14 | |||
| Advances received | 135.63 | 896.55 | 73.84 | 237.21 | |
| Current trade creditors | 815.83 | 2 715.59 | 2 021.29 | 520.43 | 751.10 |
| Other non-interest bearing current liabilities | 1 284.17 | 1 724.37 | 750.21 | 664.77 | 721.32 |
| Current liabilities total | 2 327.49 | 4 806.73 | 3 668.05 | 1 259.04 | 1 709.63 |
| Balance sheet total (liabilities) | 12 176.06 | 15 038.02 | 13 939.03 | 11 639.36 | 12 103.18 |
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.