BYENS BANDAGIST ApS — Credit Rating and Financial Key Figures
CVR number: 21767700
Jyllandsgade 10, 7400 Herning
tel: 97215657
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 149.92 | 2 107.63 | 2 526.32 | 1 603.24 | 1 703.00 |
| Employee benefit expenses | -1 816.09 | -1 738.28 | -1 843.00 | -1 735.52 | -1 798.79 |
| Total depreciation | -61.86 | -15.91 | -22.35 | -25.70 | -23.53 |
| EBIT | 271.97 | 353.45 | 660.98 | - 157.98 | - 119.32 |
| Other financial expenses | -15.85 | -14.63 | -7.15 | -19.36 | -28.77 |
| Pre-tax profit | 256.12 | 338.81 | 653.83 | - 177.34 | - 148.10 |
| Income taxes | -57.73 | -75.20 | - 143.97 | ||
| Net earnings | 198.39 | 263.62 | 509.86 | - 177.34 | - 148.10 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 65.05 | 65.05 | 65.05 | 65.05 | |
| Investments total | 65.05 | 65.05 | 65.05 | 65.05 | |
| Non-current other receivables | 65.05 | ||||
| Long term receivables total | 65.05 | ||||
| Semifinished products | 33.03 | 43.36 | 36.90 | 21.95 | 27.27 |
| Finished products/goods | 1 609.39 | 1 585.83 | 1 643.68 | 1 726.56 | 1 638.41 |
| Inventories total | 1 642.42 | 1 629.19 | 1 680.58 | 1 748.51 | 1 665.67 |
| Current trade debtors | 680.03 | 411.92 | 404.56 | 226.90 | 385.69 |
| Prepayments and accrued income | 31.32 | 41.86 | 33.02 | 36.80 | 35.18 |
| Current other receivables | 1.84 | 0.12 | |||
| Short term receivables total | 711.35 | 453.78 | 437.59 | 265.55 | 420.98 |
| Cash and bank deposits | 43.63 | 471.73 | 835.82 | 11.19 | 7.92 |
| Cash and cash equivalents | 43.63 | 471.73 | 835.82 | 11.19 | 7.92 |
| Balance sheet total (assets) | 2 462.44 | 2 619.74 | 3 019.04 | 2 090.30 | 2 159.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 245.00 | 245.00 | 245.00 | 245.00 | 245.00 |
| Shares repurchased | 200.00 | 400.00 | |||
| Retained earnings | 728.74 | 727.13 | 590.75 | 1 100.61 | 923.27 |
| Profit of the financial year | 198.39 | 263.62 | 509.86 | - 177.34 | - 148.10 |
| Shareholders equity total | 1 172.13 | 1 435.75 | 1 745.61 | 1 168.27 | 1 020.17 |
| Non-current owed to group member | 464.37 | 480.56 | |||
| Non-current liabilities total | 464.37 | 480.56 | |||
| Current loans from credit institutions | 46.97 | 187.58 | |||
| Current trade creditors | 248.92 | 239.84 | 200.62 | 194.67 | 159.98 |
| Current owed to group member | 248.58 | 115.06 | 179.35 | ||
| Short-term deferred tax liabilities | 57.73 | 75.20 | 143.97 | ||
| Other non-interest bearing current liabilities | 735.08 | 753.89 | 749.50 | 216.02 | 311.34 |
| Current liabilities total | 1 290.31 | 1 183.99 | 1 273.43 | 457.67 | 658.90 |
| Balance sheet total (liabilities) | 2 462.44 | 2 619.74 | 3 019.04 | 2 090.30 | 2 159.63 |
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.