BO LUNDGREEN ApS — Credit Rating and Financial Key Figures
CVR number: 19472299
Ryvangs Alle 91, 2900 Hellerup
tel: 35389024
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 25.11 | - 112.37 | 98.62 | - 168.71 | -12.75 |
Other operating expenses | -2 274.28 | ||||
Total depreciation | -22.78 | -22.78 | -22.78 | ||
EBIT | -2 271.95 | - 135.16 | 75.84 | - 168.71 | -12.75 |
Other financial income | 2.06 | 3 705.47 | 15.83 | ||
Other financial expenses | - 339.09 | - 149.05 | - 232.79 | -7.96 | -2.75 |
Net income from associates (fin.) | 497.98 | - 783.18 | 658.37 | 492.45 | 410.49 |
Pre-tax profit | -2 113.06 | -1 065.33 | 501.42 | 4 021.26 | 410.82 |
Income taxes | 39.06 | 60.62 | - 173.54 | ||
Net earnings | -2 074.00 | -1 065.33 | 562.04 | 3 847.72 | 410.82 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 4 636.95 | 4 614.16 | 4 591.38 | ||
Tangible assets total | 4 636.95 | 4 614.16 | 4 591.38 | ||
Holdings in group member companies | 2 570.82 | 1 092.58 | 1 846.37 | 1 940.85 | 2 046.98 |
Participating interests | 411.61 | 16.20 | 414.16 | 565.62 | |
Investments total | 2 570.82 | 1 504.19 | 1 862.56 | 2 355.01 | 2 612.59 |
Non-current other receivables | 656.75 | ||||
Long term receivables total | 656.75 | ||||
Inventories total | |||||
Current amounts owed by group member comp. | 103.03 | 323.57 | 644.57 | 159.50 | 15.88 |
Current other receivables | 8 350.00 | 1 600.00 | |||
Current deferred tax assets | 123.07 | 218.63 | 67.09 | 137.00 | |
Short term receivables total | 8 453.03 | 446.64 | 863.20 | 1 826.59 | 152.88 |
Cash and bank deposits | 11.41 | ||||
Cash and cash equivalents | 11.41 | ||||
Balance sheet total (assets) | 15 660.79 | 6 564.99 | 7 317.14 | 4 849.76 | 2 765.47 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 52.80 | 3 500.00 | |||
Other reserves | 2 051.24 | 984.61 | 1 513.07 | -3 500.00 | |
Retained earnings | 1 269.05 | 261.68 | -1 332.11 | 743.00 | 1 090.72 |
Profit of the financial year | -2 074.00 | -1 065.33 | 562.04 | 3 847.72 | 410.82 |
Shareholders equity total | 1 424.09 | 305.96 | 868.00 | 4 715.72 | 1 626.54 |
Non-current loans from credit institutions | 3 028.57 | 2 874.20 | |||
Non-current liabilities total | 3 028.57 | 2 874.20 | |||
Current loans from credit institutions | 7 985.76 | 1 467.16 | 4 721.49 | 0.19 | |
Current trade creditors | 85.25 | 11.50 | 15.80 | 27.30 | 36.05 |
Current owed to participating | 1 638.08 | 1 237.66 | 97.86 | 9.31 | |
Current owed to group member | 659.11 | ||||
Short-term deferred tax liabilities | 74.06 | 107.79 | |||
Other non-interest bearing current liabilities | 2 403.95 | 268.10 | 474.19 | 8.89 | 985.60 |
Current liabilities total | 11 208.13 | 3 384.84 | 6 449.14 | 134.04 | 1 138.93 |
Balance sheet total (liabilities) | 15 660.79 | 6 564.99 | 7 317.14 | 4 849.76 | 2 765.47 |
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.