BILENDI A/S — Credit Rating and Financial Key Figures
CVR number: 31176360
Londongade 4, 5000 Odense C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 868.61 | 16 804.78 | 18 269.33 | 19 670.01 | 19 467.22 |
| Costs of management | -15 003.00 | -15 336.20 | |||
| Employee benefit expenses | -10 271.10 | -11 395.51 | -14 083.43 | ||
| Total depreciation | -1 353.54 | -1 039.33 | - 948.59 | ||
| Reduction in value of non-current assets | - 892.31 | - 982.02 | |||
| EBIT | 5 243.96 | 4 369.94 | 3 237.32 | 3 774.70 | 3 149.00 |
| Other financial income | 18.09 | 469.13 | 243.27 | ||
| Other financial expenses | -93.99 | -85.60 | - 347.10 | - 114.91 | - 493.66 |
| Net income from associates (fin.) | 475.81 | 2 400.17 | 499.49 | - 674.30 | 2 325.10 |
| Pre-tax profit | 5 625.78 | 6 684.51 | 3 407.80 | 3 454.62 | 5 223.70 |
| Income taxes | -1 147.97 | - 952.80 | - 660.55 | - 932.07 | - 659.70 |
| Net earnings | 4 477.81 | 5 731.71 | 2 747.24 | 2 522.56 | 4 564.01 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 2 609.86 | 2 560.39 | 2 470.60 | 2 749.39 | 2 965.95 |
| Intangible assets total | 2 609.86 | 2 560.39 | 2 470.60 | 2 749.39 | 2 965.95 |
| Tangible assets total | |||||
| Holdings in group member companies | 3 716.70 | 6 109.89 | 6 517.68 | 5 861.02 | 8 178.65 |
| Investments total | 3 716.70 | 6 109.89 | 6 517.68 | 6 027.86 | 8 372.91 |
| Non-current other receivables | 137.66 | 137.66 | 151.30 | ||
| Long term receivables total | 137.66 | 137.66 | 151.30 | ||
| Finished products/goods | 783.17 | 911.74 | 965.26 | 570.75 | 473.79 |
| Inventories total | 783.17 | 911.74 | 965.26 | 570.75 | 473.79 |
| Current trade debtors | 7 383.08 | 5 037.54 | 6 494.63 | 5 746.49 | 4 877.43 |
| Current amounts owed by group member comp. | 3 002.34 | 5 690.54 | 4 625.74 | 7 842.63 | 8 368.19 |
| Prepayments and accrued income | 132.22 | 350.47 | 90.47 | ||
| Current other receivables | 9.65 | 166.39 | |||
| Short term receivables total | 10 517.64 | 11 078.54 | 11 220.49 | 13 589.12 | 13 412.01 |
| Cash and bank deposits | 4 956.93 | 4 332.04 | 6 638.36 | 4 743.36 | 4 168.49 |
| Cash and cash equivalents | 4 956.93 | 4 332.04 | 6 638.36 | 4 743.36 | 4 168.49 |
| Balance sheet total (assets) | 22 721.96 | 25 130.26 | 27 963.69 | 27 680.50 | 29 393.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 1 860.20 | 5 200.00 | 2 981.16 | 5 968.00 |
| Other reserves | 302.32 | 2 695.50 | 3 103.30 | 2 446.63 | 4 764.27 |
| Retained earnings | 1 710.50 | 1 927.94 | 1 960.17 | 2 400.55 | -3 369.99 |
| Profit of the financial year | 4 477.81 | 5 731.71 | 2 747.24 | 2 522.56 | 4 564.01 |
| Shareholders equity total | 9 990.63 | 12 715.36 | 13 510.71 | 10 850.90 | 12 426.28 |
| Provisions | 4 967.43 | 4 848.95 | 6 784.44 | 7 299.64 | 7 450.12 |
| Non-current liabilities total | |||||
| Advances received | 459.02 | ||||
| Current trade creditors | 1 936.20 | 3 674.64 | 1 693.79 | 2 479.76 | 2 355.23 |
| Current owed to group member | 1 187.06 | 1 602.10 | 2 616.49 | 3 131.35 | 3 786.83 |
| Short-term deferred tax liabilities | 246.96 | 210.70 | 243.84 | 334.63 | 85.13 |
| Other non-interest bearing current liabilities | 4 171.18 | 2 078.51 | 2 678.60 | 3 584.22 | 2 830.55 |
| Accruals and deferred income | 222.50 | 435.82 | |||
| Current liabilities total | 7 763.90 | 7 565.95 | 7 668.54 | 9 529.96 | 9 516.75 |
| Balance sheet total (liabilities) | 22 721.96 | 25 130.26 | 27 963.69 | 27 680.50 | 29 393.15 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.