BCELL ApS — Credit Rating and Financial Key Figures
CVR number: 35819762
Mejsevænget 20, 4623 Lille Skensved
brian.conrad@bcell.dk
tel: 29496949
www.bcell.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 434.42 | 1 487.86 | 3 352.06 | 2 622.37 | 1 660.36 |
| Employee benefit expenses | -1 273.54 | -1 420.71 | -1 977.82 | -1 949.13 | -1 529.79 |
| Total depreciation | - 135.00 | -67.50 | |||
| EBIT | 160.88 | 67.15 | 1 374.24 | 538.24 | 63.06 |
| Other financial expenses | -0.04 | -0.38 | -3.56 | -14.00 | -5.62 |
| Pre-tax profit | 160.84 | 66.77 | 1 370.68 | 524.24 | 57.45 |
| Income taxes | -41.27 | -9.26 | - 310.58 | - 122.67 | -18.13 |
| Net earnings | 119.57 | 57.51 | 1 060.10 | 401.57 | 39.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 405.00 | 396.50 | |||
| Tangible assets total | 405.00 | 396.50 | |||
| Holdings in group member companies | 40.00 | 40.00 | 40.00 | ||
| Investments total | 40.00 | 40.00 | 40.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 89.00 | 100.00 | |||
| Current amounts owed by group member comp. | 1 311.01 | 1 285.00 | 1 029.65 | ||
| Current other receivables | 54.64 | 39.68 | 17.26 | 17.26 | 17.26 |
| Short term receivables total | 54.64 | 128.68 | 1 328.27 | 1 402.26 | 1 046.91 |
| Cash and bank deposits | 138.21 | 109.34 | 115.16 | 372.12 | 69.87 |
| Cash and cash equivalents | 138.21 | 109.34 | 115.16 | 372.12 | 69.87 |
| Balance sheet total (assets) | 192.85 | 238.01 | 1 483.43 | 2 219.39 | 1 553.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 117.80 | ||||
| Retained earnings | - 179.91 | -60.34 | - 117.23 | 825.06 | 1 104.63 |
| Profit of the financial year | 119.57 | 57.51 | 1 060.10 | 401.57 | 39.32 |
| Shareholders equity total | -10.34 | 47.17 | 992.86 | 1 394.43 | 1 193.95 |
| Non-current deferred tax liabilities | 29.27 | 6.77 | 291.38 | 108.67 | 18.13 |
| Non-current liabilities total | 29.27 | 6.77 | 291.38 | 108.67 | 18.13 |
| Current owed to participating | 49.10 | 58.19 | 60.98 | ||
| Short-term deferred tax liabilities | 15.57 | 23.27 | 6.77 | 291.38 | 93.67 |
| Other non-interest bearing current liabilities | 158.35 | 160.81 | 143.33 | 366.71 | 186.54 |
| Current liabilities total | 173.92 | 184.08 | 199.19 | 716.28 | 341.20 |
| Balance sheet total (liabilities) | 192.85 | 238.01 | 1 483.43 | 2 219.39 | 1 553.28 |
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.