BOG OG IDE SILKEBORG ApS
CVR number: 26666481
Vestergade 8, 8600 Silkeborg
7482@bogpost.dk
tel: 86824393
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 404.36 | 1 616.93 | 5 133.12 | 4 987.69 | 6 329.61 |
| Employee benefit expenses | -2 256.01 | -1 202.94 | -3 415.05 | -3 786.41 | -4 093.23 |
| Total depreciation | -81.75 | -83.77 | - 339.64 | - 256.55 | - 346.54 |
| EBIT | 66.60 | 330.21 | 1 378.43 | 944.72 | 1 889.85 |
| Other financial income | 5.88 | 1.94 | 3.18 | 26.81 | 123.91 |
| Other financial expenses | -14.49 | -35.03 | -81.01 | -53.24 | - 126.63 |
| Income from other inv. held as non-curr. assets | 21.87 | ||||
| Pre-tax profit | 79.86 | 297.12 | 1 300.60 | 918.29 | 1 887.13 |
| Income taxes | -28.73 | -65.39 | - 286.16 | - 210.33 | - 419.68 |
| Net earnings | 51.13 | 231.73 | 1 014.44 | 707.96 | 1 467.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 225.00 | 165.00 | 103.13 | 441.25 | |
| Intangible assets total | 225.00 | 165.00 | 103.13 | 441.25 | |
| Buildings | 104.57 | 219.84 | 293.74 | 335.56 | 305.45 |
| Machinery and equipment | 104.83 | 155.38 | 270.86 | 268.04 | 192.68 |
| Tangible assets total | 209.39 | 375.23 | 564.59 | 603.60 | 498.13 |
| Participating interests | 101.57 | 50.79 | 50.79 | 50.79 | |
| Investments total | 101.57 | 50.79 | 50.79 | 50.79 | |
| Non-curr. owed by particip. interest comp. | 560.52 | 695.85 | 774.02 | 758.81 | |
| Non-current loans receivable | 50.79 | ||||
| Non-current other receivables | 553.01 | ||||
| Long term receivables total | 603.80 | 560.52 | 695.85 | 774.02 | 758.81 |
| Finished products/goods | 1 815.87 | 3 124.80 | 3 375.15 | 3 379.62 | 3 499.13 |
| Inventories total | 1 815.87 | 3 124.80 | 3 375.15 | 3 379.62 | 3 499.13 |
| Current trade debtors | 137.01 | 292.40 | 314.11 | 782.92 | 159.46 |
| Current amounts owed by group member comp. | 178.98 | ||||
| Prepayments and accrued income | 12.64 | 4.74 | |||
| Current other receivables | 410.88 | 372.52 | 1 469.38 | 6 212.02 | |
| Short term receivables total | 328.63 | 708.02 | 686.64 | 2 252.30 | 6 371.48 |
| Other current investments | 3.68 | 3.58 | 5.54 | ||
| Cash and bank deposits | 36.34 | 751.23 | 474.97 | 969.41 | 532.92 |
| Cash and cash equivalents | 40.02 | 754.81 | 480.51 | 969.41 | 532.92 |
| Balance sheet total (assets) | 2 997.71 | 5 849.95 | 6 018.53 | 8 132.86 | 12 152.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 747.14 | 466.25 | 479.21 | 1 493.66 | 2 201.62 |
| Profit of the financial year | 51.13 | 231.73 | 1 014.44 | 707.96 | 1 467.45 |
| Shareholders equity total | 998.27 | 897.98 | 1 693.66 | 2 401.62 | 3 869.07 |
| Provisions | 140.54 | 56.79 | 138.86 | 153.96 | 142.37 |
| Non-current owed to group member | 1 011.46 | 2 875.88 | |||
| Non-current other liabilities | 132.40 | 301.93 | 11.23 | ||
| Non-current deferred tax liabilities | 21.05 | 102.94 | 281.91 | 195.23 | 431.27 |
| Non-current liabilities total | 153.45 | 404.86 | 293.14 | 1 206.69 | 3 307.14 |
| Current loans from credit institutions | 189.79 | ||||
| Advances received | 38.56 | 5.56 | 359.13 | 414.77 | 419.57 |
| Current trade creditors | 691.98 | 850.26 | 526.09 | 837.05 | 675.25 |
| Current owed to participating | 467.73 | 455.15 | 744.17 | ||
| Current owed to group member | 1 066.88 | ||||
| Short-term deferred tax liabilities | 36.63 | 281.91 | 312.69 | ||
| Other non-interest bearing current liabilities | 748.48 | 2 567.63 | 2 539.93 | 2 381.72 | 2 682.23 |
| Current liabilities total | 1 705.44 | 4 490.33 | 3 892.88 | 4 370.60 | 4 833.91 |
| Balance sheet total (liabilities) | 2 997.71 | 5 849.95 | 6 018.53 | 8 132.86 | 12 152.50 |
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.