Byens Bilpleje Skovlunde ApS — Credit Rating and Financial Key Figures
CVR number: 29783713
Vesterballevej 1, Snoghøj 7000 Fredericia
lars@byensbilpleje.com
tel: 75858984
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 147.75 | 5 002.36 | 6 493.69 | 5 625.54 | 7 064.43 |
| Employee benefit expenses | -4 396.92 | -4 339.65 | -6 033.24 | -6 162.45 | -6 552.22 |
| Other operating expenses | -48.50 | -4.73 | |||
| Total depreciation | - 259.17 | - 201.78 | - 339.13 | - 446.59 | - 468.72 |
| EBIT | 443.16 | 460.93 | 116.58 | - 983.50 | 43.49 |
| Other financial income | 0.50 | 9.24 | 0.28 | 2 600.14 | 421.03 |
| Other financial expenses | -85.28 | -81.89 | -75.39 | - 114.21 | - 155.29 |
| Pre-tax profit | 358.38 | 388.28 | 41.46 | 1 502.42 | 309.23 |
| Income taxes | -79.00 | -86.00 | 0.04 | 242.81 | -65.08 |
| Net earnings | 279.38 | 302.29 | 41.50 | 1 745.23 | 244.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 982.64 | 1 822.97 | 1 663.30 | 1 507.23 | 1 366.67 |
| Machinery and equipment | 424.29 | 307.23 | 1 800.57 | 1 640.64 | 2 053.25 |
| Tangible assets total | 2 406.93 | 2 130.21 | 3 463.87 | 3 147.86 | 3 419.91 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 65.54 | 157.42 | 183.81 | 240.70 | 282.57 |
| Inventories total | 65.54 | 157.42 | 183.81 | 240.70 | 282.57 |
| Current trade debtors | 1 037.39 | 1 608.75 | 2 169.40 | 1 727.27 | 2 400.80 |
| Current amounts owed by group member comp. | 91.58 | 21.34 | 3.47 | ||
| Prepayments and accrued income | 17.75 | 19.50 | 38.81 | 37.74 | 23.56 |
| Current other receivables | 14.88 | 17.80 | 249.34 | 198.24 | 312.50 |
| Current deferred tax assets | 40.24 | ||||
| Short term receivables total | 1 070.02 | 1 646.05 | 2 549.14 | 1 984.60 | 2 780.57 |
| Cash and bank deposits | 17.41 | 741.98 | 714.31 | 410.70 | 912.06 |
| Cash and cash equivalents | 17.41 | 741.98 | 714.31 | 410.70 | 912.06 |
| Balance sheet total (assets) | 3 559.90 | 4 675.65 | 6 911.13 | 5 783.86 | 7 395.12 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | -46.66 | 232.71 | 535.00 | 576.50 | 2 321.73 |
| Profit of the financial year | 279.38 | 302.29 | 41.50 | 1 745.23 | 244.15 |
| Shareholders equity total | 382.71 | 685.00 | 726.50 | 2 471.73 | 2 715.88 |
| Provisions | 58.00 | 144.00 | 143.00 | 29.00 | 412.00 |
| Non-current leasing loans | 39.97 | 491.58 | |||
| Non-current deferred tax liabilities | 17.50 | 70.93 | 337.09 | ||
| Non-current liabilities total | 17.50 | 70.93 | 377.06 | 491.58 | |
| Current loans from credit institutions | 6.38 | 90.04 | |||
| Current trade creditors | 441.23 | 546.17 | 756.32 | 777.83 | 607.33 |
| Current owed to group member | 2 208.06 | 1 664.72 | 2 258.43 | 1 071.78 | 1 848.92 |
| Other non-interest bearing current liabilities | 452.39 | 1 564.83 | 2 643.45 | 1 433.52 | 1 229.36 |
| Current liabilities total | 3 101.69 | 3 775.72 | 5 664.57 | 3 283.13 | 3 775.65 |
| Balance sheet total (liabilities) | 3 559.90 | 4 675.65 | 6 911.13 | 5 783.86 | 7 395.12 |
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.