Boyden A/S — Credit Rating and Financial Key Figures
CVR number: 39823977
Lille Torv 6 A, 8000 Aarhus C
hharbo@boyden.com
tel: 70262261
www.boyden.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 002.53 | 12 528.32 | 15 263.66 | 14 598.91 | 14 528.15 |
| Employee benefit expenses | -6 383.03 | -6 682.41 | -6 596.14 | -7 517.85 | -7 581.02 |
| Total depreciation | - 129.64 | -97.24 | -97.23 | -97.24 | -64.81 |
| EBIT | 5 489.86 | 5 748.68 | 8 570.28 | 6 983.83 | 6 882.32 |
| Other financial income | 4.16 | 10.64 | 9.52 | 11.91 | 47.41 |
| Other financial expenses | -35.59 | -40.38 | -24.10 | -66.14 | -63.26 |
| Pre-tax profit | 5 458.43 | 5 718.94 | 8 555.70 | 6 929.60 | 6 866.47 |
| Income taxes | -1 257.00 | -1 285.20 | -1 901.96 | -1 570.72 | -1 553.45 |
| Net earnings | 4 201.44 | 4 433.74 | 6 653.74 | 5 358.88 | 5 313.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 356.51 | 259.27 | 162.04 | 64.81 | |
| Intangible assets total | 356.51 | 259.27 | 162.04 | 64.81 | |
| Tangible assets total | |||||
| Other receivables | 125.57 | ||||
| Investments total | 125.57 | ||||
| Non-current other receivables | 127.78 | 159.98 | 164.30 | 179.60 | |
| Long term receivables total | 127.78 | 159.98 | 164.30 | 179.60 | |
| Inventories total | |||||
| Current trade debtors | 1 328.01 | 1 645.95 | 2 165.17 | 2 275.22 | 3 175.17 |
| Prepayments and accrued income | 5.20 | 175.00 | 298.64 | 208.07 | 9.27 |
| Current other receivables | 407.10 | 6 645.21 | 6 675.11 | 1 443.82 | 911.08 |
| Current deferred tax assets | 13.00 | 13.00 | 28.52 | ||
| Short term receivables total | 1 753.30 | 8 479.16 | 9 138.92 | 3 927.10 | 4 124.04 |
| Cash and bank deposits | 4 368.14 | 1 243.49 | 1 417.26 | 5 666.64 | 4 634.31 |
| Cash and cash equivalents | 4 368.14 | 1 243.49 | 1 417.26 | 5 666.64 | 4 634.31 |
| Balance sheet total (assets) | 6 603.52 | 10 109.70 | 10 878.20 | 9 822.85 | 8 937.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 3 000.00 | 4 400.00 | 5 000.00 | 7 000.00 | 5 300.00 |
| Other reserves | -1 650.00 | ||||
| Retained earnings | -3 000.00 | -4 198.56 | -4 764.82 | -5 111.09 | -5 052.21 |
| Profit of the financial year | 4 201.44 | 4 433.74 | 6 653.74 | 5 358.88 | 5 313.02 |
| Shareholders equity total | 4 601.44 | 5 035.18 | 7 288.91 | 5 997.79 | 5 960.81 |
| Provisions | 19.67 | 14.20 | |||
| Non-current other liabilities | 255.61 | ||||
| Non-current deferred tax liabilities | 101.03 | ||||
| Non-current liabilities total | 101.03 | 255.61 | |||
| Current trade creditors | 203.43 | 92.12 | 274.11 | 275.71 | 203.07 |
| Short-term deferred tax liabilities | 70.81 | 85.20 | 369.30 | 938.19 | 396.17 |
| Other non-interest bearing current liabilities | 1 397.03 | 4 269.78 | 2 479.79 | 2 433.09 | 2 215.90 |
| Accruals and deferred income | 229.79 | 371.82 | 446.43 | 163.87 | 162.01 |
| Current liabilities total | 1 901.06 | 4 818.91 | 3 569.62 | 3 810.86 | 2 977.15 |
| Balance sheet total (liabilities) | 6 603.52 | 10 109.70 | 10 878.20 | 9 822.85 | 8 937.95 |
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.