B.G. ELEKTRONIK ApS — Credit Rating and Financial Key Figures
CVR number: 10739896
Karlsbergvej 95, 8940 Randers SV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 491.10 | 562.46 | 437.40 | 547.15 | 894.41 |
| Employee benefit expenses | - 443.87 | - 463.29 | - 428.70 | - 427.36 | - 431.02 |
| EBIT | 47.23 | 99.17 | 8.70 | 119.79 | 463.38 |
| Other financial income | 21.49 | -0.12 | 0.16 | ||
| Other financial expenses | -0.45 | -1.16 | -3.98 | -4.84 | -1.78 |
| Pre-tax profit | 68.27 | 98.02 | 4.60 | 114.95 | 461.76 |
| Income taxes | -16.57 | -21.60 | -1.01 | -25.72 | - 101.63 |
| Net earnings | 51.71 | 76.41 | 3.58 | 89.22 | 360.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 53.01 | 101.36 | 78.16 | 328.65 | 332.34 |
| Inventories total | 53.01 | 101.36 | 78.16 | 328.65 | 332.34 |
| Current trade debtors | 274.39 | 31.38 | 1.51 | 29.88 | 200.16 |
| Current amounts owed by group member comp. | 759.69 | 646.58 | 526.86 | 426.85 | 326.86 |
| Prepayments and accrued income | 4.72 | 5.04 | 5.38 | 5.97 | 4.25 |
| Current other receivables | 32.25 | 39.20 | 34.60 | 71.49 | 17.00 |
| Current deferred tax assets | 6.21 | 4.33 | 3.31 | 1.74 | 1.36 |
| Short term receivables total | 1 077.26 | 726.52 | 571.66 | 535.94 | 549.63 |
| Cash and bank deposits | 47.48 | 377.86 | 397.41 | 553.57 | 644.31 |
| Cash and cash equivalents | 47.48 | 377.86 | 397.41 | 553.57 | 644.31 |
| Balance sheet total (assets) | 1 177.75 | 1 205.74 | 1 047.23 | 1 418.16 | 1 526.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 736.32 | 688.03 | 664.44 | 568.02 | 557.25 |
| Profit of the financial year | 51.71 | 76.41 | 3.58 | 89.22 | 360.13 |
| Shareholders equity total | 1 088.03 | 1 064.44 | 968.02 | 957.25 | 1 217.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.02 | 8.50 | 20.53 | 413.40 | 12.62 |
| Short-term deferred tax liabilities | 13.11 | 19.72 | 24.15 | 101.25 | |
| Other non-interest bearing current liabilities | 65.59 | 113.08 | 58.67 | 23.36 | 195.03 |
| Current liabilities total | 89.72 | 141.30 | 79.20 | 460.91 | 308.90 |
| Balance sheet total (liabilities) | 1 177.75 | 1 205.74 | 1 047.23 | 1 418.16 | 1 526.28 |
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.