BØRGE MADSEN. CYKLER ApS — Credit Rating and Financial Key Figures
CVR number: 10902983
Vedelsgade 117 A, 7100 Vejle
bmv@mail.dk
tel: 75837518
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 487.32 | 1 823.68 | 1 711.21 | 1 440.25 | 1 529.03 |
| Employee benefit expenses | -1 501.85 | -1 551.77 | -1 533.98 | -1 615.82 | -1 382.32 |
| Total depreciation | -35.30 | -34.62 | -30.51 | -14.37 | -12.67 |
| EBIT | -49.83 | 237.30 | 146.72 | - 189.93 | 134.05 |
| Other financial income | 0.72 | 0.02 | 0.03 | 0.04 | 2.39 |
| Other financial expenses | -3.11 | -6.70 | -8.35 | -4.09 | -7.80 |
| Pre-tax profit | -52.21 | 230.61 | 138.40 | - 193.98 | 128.64 |
| Income taxes | 11.33 | -50.77 | -30.44 | 42.27 | -29.05 |
| Net earnings | -40.88 | 179.84 | 107.96 | - 151.71 | 99.59 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 78.82 | 62.76 | 32.25 | 17.89 | 28.26 |
| Tangible assets total | 78.82 | 62.76 | 32.25 | 17.89 | 28.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 556.93 | 2 300.66 | 2 597.77 | 2 432.87 | 2 249.35 |
| Inventories total | 2 556.93 | 2 300.66 | 2 597.77 | 2 432.87 | 2 249.35 |
| Current trade debtors | 6.83 | ||||
| Prepayments and accrued income | 68.98 | 70.38 | 77.95 | 66.54 | 66.93 |
| Current other receivables | 56.40 | 8.62 | 32.84 | ||
| Current deferred tax assets | 115.02 | 64.25 | 25.81 | 48.08 | 19.03 |
| Short term receivables total | 190.83 | 134.64 | 160.17 | 123.24 | 118.80 |
| Cash and bank deposits | 568.97 | 1 213.70 | 650.56 | 593.98 | 839.33 |
| Cash and cash equivalents | 568.97 | 1 213.70 | 650.56 | 593.98 | 839.33 |
| Balance sheet total (assets) | 3 395.55 | 3 711.76 | 3 440.75 | 3 167.97 | 3 235.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 2 054.01 | 2 013.13 | 2 192.97 | 2 300.93 | 2 149.22 |
| Profit of the financial year | -40.88 | 179.84 | 107.96 | - 151.71 | 99.59 |
| Shareholders equity total | 2 213.13 | 2 392.97 | 2 500.93 | 2 349.22 | 2 448.81 |
| Non-current other liabilities | 41.77 | 133.92 | 101.19 | ||
| Non-current deferred tax liabilities | 100.96 | 71.35 | |||
| Non-current liabilities total | 41.77 | 133.92 | 101.19 | 100.96 | 71.35 |
| Current trade creditors | 811.51 | 530.91 | 713.76 | 553.32 | 506.39 |
| Other non-interest bearing current liabilities | 329.14 | 653.96 | 124.86 | 164.47 | 209.19 |
| Current liabilities total | 1 140.65 | 1 184.87 | 838.62 | 717.79 | 715.58 |
| Balance sheet total (liabilities) | 3 395.55 | 3 711.76 | 3 440.75 | 3 167.97 | 3 235.75 |
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.