CASPAR PETER BÜGELS FAMILIESTIFTELSE — Credit Rating and Financial Key Figures
CVR number: 24245829
Bonderupvej 148, 4370 Store Merløse
bo@bojung.dk
tel: 57801212
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 124.78 | 109.15 | 124.53 | 189.62 | 297.21 |
| Employee benefit expenses | - 203.62 | - 179.38 | - 192.73 | - 178.02 | -40.00 |
| Total depreciation | -22.53 | -22.53 | -22.53 | -22.53 | -22.53 |
| EBIT | - 101.38 | -92.76 | -90.73 | -10.92 | 234.68 |
| Other financial income | 2 099.39 | 548.60 | 1 959.60 | 477.18 | 1 653.95 |
| Other financial expenses | -82.66 | -83.68 | - 286.14 | -2 485.71 | -58.70 |
| Pre-tax profit | 1 915.36 | 372.17 | 1 582.73 | -2 019.46 | 1 829.93 |
| Income taxes | - 422.29 | -98.91 | - 349.09 | ||
| Net earnings | 1 493.07 | 273.26 | 1 233.64 | -2 019.46 | 1 829.93 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 18 800.00 | 18 800.00 | 18 800.00 | 18 800.00 | 20 600.00 |
| Tangible assets total | 18 800.00 | 18 800.00 | 18 800.00 | 18 800.00 | 20 600.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 103.17 | 81.57 | 99.27 | 158.03 | 92.56 |
| Inventories total | 103.17 | 81.57 | 99.27 | 158.03 | 92.56 |
| Current trade debtors | 27.15 | 0.19 | 499.92 | ||
| Prepayments and accrued income | 1.85 | 1.80 | 1.02 | 3.00 | 3.00 |
| Current other receivables | 290.39 | 306.89 | 296.11 | 277.22 | 245.78 |
| Current deferred tax assets | 86.16 | 141.90 | |||
| Short term receivables total | 319.40 | 308.69 | 297.32 | 866.30 | 390.68 |
| Other current investments | 16 265.97 | 16 372.34 | 17 036.52 | 14 206.39 | 15 368.56 |
| Cash and bank deposits | 317.37 | 118.09 | 748.17 | 1 034.23 | 1 606.78 |
| Cash and cash equivalents | 16 583.34 | 16 490.43 | 17 784.69 | 15 240.61 | 16 975.34 |
| Balance sheet total (assets) | 35 805.91 | 35 680.69 | 36 981.28 | 35 064.95 | 38 058.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Asset revaluation reserve | 12 359.99 | 12 382.52 | 12 405.05 | 12 427.58 | 14 250.11 |
| Other restricted equity | 150.00 | 150.00 | 150.00 | 150.00 | 300.00 |
| Retained earnings | 20 979.35 | 22 354.66 | 22 512.26 | 23 612.16 | 21 269.54 |
| Profit of the financial year | 1 493.07 | 273.26 | 1 233.64 | -2 019.46 | 1 829.93 |
| Shareholders equity total | 35 282.41 | 35 460.43 | 36 600.95 | 34 470.28 | 37 949.58 |
| Non-current deferred tax liabilities | 7.85 | 10.64 | 2.82 | ||
| Non-current liabilities total | 7.85 | 10.64 | 2.82 | ||
| Advances received | 13.33 | 13.33 | 5.50 | ||
| Current trade creditors | 9.55 | 8.98 | 18.59 | 425.05 | 39.17 |
| Short-term deferred tax liabilities | 409.74 | 78.48 | 241.91 | ||
| Other non-interest bearing current liabilities | 96.36 | 108.83 | 103.67 | 169.62 | 64.34 |
| Current liabilities total | 515.65 | 209.62 | 377.50 | 594.67 | 109.01 |
| Balance sheet total (liabilities) | 35 805.91 | 35 680.69 | 36 981.28 | 35 064.95 | 38 058.59 |
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.