DANSK BOLIGSTÅL A/S — Credit Rating and Financial Key Figures
CVR number: 27114857
Assensvej 9, 9220 Aalborg Øst
info@dabo.dk
tel: 98170484
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 23 309.95 | 26 964.43 | 26 282.40 | 35 078.31 | 31 388.75 |
Employee benefit expenses | -20 400.47 | -22 789.47 | -22 855.84 | -28 129.20 | -28 715.96 |
Other operating expenses | -49.00 | -14.05 | -35.20 | -31.39 | - 104.17 |
Total depreciation | - 582.24 | -1 000.04 | - 964.11 | - 992.49 | -1 049.94 |
EBIT | 2 278.24 | 3 160.87 | 2 427.24 | 5 925.22 | 1 518.67 |
Other financial income | 10.00 | 2.49 | 0.19 | 11.22 | 3.02 |
Other financial expenses | -85.82 | - 149.94 | -83.83 | - 102.33 | - 203.91 |
Pre-tax profit | 2 202.42 | 3 013.41 | 2 343.60 | 5 834.12 | 1 317.78 |
Income taxes | - 489.20 | - 674.84 | - 508.83 | -1 277.28 | - 289.13 |
Net earnings | 1 713.21 | 2 338.57 | 1 834.78 | 4 556.84 | 1 028.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 240.65 | 740.25 | 560.67 | 381.08 | |
Intangible assets total | 240.65 | 740.25 | 560.67 | 381.08 | |
Buildings | 885.78 | 1 009.99 | 897.33 | 780.28 | 663.72 |
Machinery and equipment | 5 858.68 | 5 700.83 | 5 058.08 | 5 235.45 | 4 124.06 |
Tangible assets total | 6 744.47 | 6 710.82 | 5 955.41 | 6 015.73 | 4 787.78 |
Investments total | |||||
Non-current other receivables | 283.47 | 284.02 | 286.48 | 286.48 | 286.48 |
Long term receivables total | 283.47 | 284.02 | 286.48 | 286.48 | 286.48 |
Raw materials and consumables | 3 222.50 | 4 677.17 | 5 848.55 | 5 739.35 | 5 815.12 |
Inventories total | 3 222.50 | 4 677.17 | 5 848.55 | 5 739.35 | 5 815.12 |
Current trade debtors | 5 403.12 | 4 925.26 | 9 375.76 | 8 388.81 | 6 581.58 |
Current amounts owed by group member comp. | 286.00 | ||||
Prepayments and accrued income | 77.31 | 120.25 | 172.99 | 183.33 | 278.15 |
Current other receivables | 3 571.89 | 5 048.17 | 4 279.55 | 4 940.00 | 4 222.68 |
Current deferred tax assets | 377.55 | ||||
Short term receivables total | 9 052.32 | 10 471.24 | 14 114.30 | 13 512.15 | 11 082.41 |
Balance sheet total (assets) | 19 302.76 | 22 383.90 | 26 944.99 | 26 114.38 | 22 352.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
Shares repurchased | 1 000.00 | 1 500.00 | 2 500.00 | 4 000.00 | 500.00 |
Other reserves | -1 500.00 | ||||
Retained earnings | 1 669.68 | 1 882.89 | 1 721.46 | - 443.77 | 3 613.07 |
Profit of the financial year | 1 713.21 | 2 338.57 | 1 834.78 | 4 556.84 | 1 028.64 |
Shareholders equity total | 5 132.89 | 6 471.46 | 6 806.23 | 7 363.07 | 5 891.72 |
Provisions | 599.14 | 979.53 | 1 389.01 | 1 924.63 | 1 818.22 |
Non-current leasing loans | 3 302.00 | 2 615.68 | 2 147.33 | 1 674.05 | 1 086.00 |
Non-current liabilities total | 3 302.00 | 2 615.68 | 2 147.33 | 1 674.05 | 1 086.00 |
Current loans from credit institutions | 4 032.91 | 2 005.50 | 1 443.17 | 4 508.07 | 4 702.69 |
Current trade creditors | 2 959.46 | 2 438.57 | 5 161.86 | 4 235.97 | 3 490.13 |
Current owed to group member | 663.71 | 1 664.75 | |||
Short-term deferred tax liabilities | 72.01 | 99.35 | 741.66 | 395.54 | |
Other non-interest bearing current liabilities | 3 044.91 | 7 827.26 | 9 898.05 | 4 838.22 | 3 303.82 |
Accruals and deferred income | 159.43 | 45.89 | 165.00 | ||
Current liabilities total | 10 268.73 | 12 317.22 | 16 602.42 | 15 152.63 | 13 556.93 |
Balance sheet total (liabilities) | 19 302.76 | 22 383.90 | 26 944.99 | 26 114.38 | 22 352.87 |
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.