Bøg & Storm Vinduespolering ApS — Credit Rating and Financial Key Figures
CVR number: 40096884
Stærmosevej 13 A, Brændekilde 5250 Odense SV
Income statement (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 415.54 | 513.11 | 733.40 |
Employee benefit expenses | - 506.01 | - 440.84 | - 905.98 |
Total depreciation | -18.49 | -18.49 | -18.49 |
EBIT | - 108.95 | 53.79 | - 191.06 |
Other financial expenses | -0.66 | -0.35 | -4.48 |
Pre-tax profit | - 109.61 | 53.44 | - 195.54 |
Income taxes | 23.82 | -14.07 | 39.63 |
Net earnings | -85.79 | 39.37 | - 155.91 |
Assets (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Goodwill | 82.71 | 68.93 | 55.14 |
Intangible assets total | 82.71 | 68.93 | 55.14 |
Machinery and equipment | 18.80 | 14.10 | 9.40 |
Tangible assets total | 18.80 | 14.10 | 9.40 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 57.29 | 42.91 | 34.01 |
Prepayments and accrued income | 59.77 | ||
Current other receivables | 31.81 | 33.43 | |
Current deferred tax assets | 23.82 | 9.75 | 49.38 |
Short term receivables total | 81.11 | 84.47 | 176.59 |
Cash and bank deposits | 7.51 | 11.16 | 29.53 |
Cash and cash equivalents | 7.51 | 11.16 | 29.53 |
Balance sheet total (assets) | 190.13 | 178.66 | 270.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | -85.79 | -46.42 | |
Profit of the financial year | -85.79 | 39.37 | - 155.91 |
Shareholders equity total | -35.79 | 3.58 | - 152.34 |
Non-current liabilities total | |||
Current loans from credit institutions | 12.83 | 16.10 | |
Other non-interest bearing current liabilities | 213.09 | 175.08 | 406.90 |
Current liabilities total | 225.92 | 175.08 | 423.00 |
Balance sheet total (liabilities) | 190.13 | 178.66 | 270.66 |
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.